Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.02% first-year return on $68,250 initial cash invested.
-7.02%
Cash On Cash
5.34%
Cap Rate
0.83
DSCR
$2,260
Rent
-$399
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,260
Total Expenses
$2,659
Mortgage P&I
77%
$1,732
Property Taxes
5%
$107
Home Insurance
5%
$114
HOA
5%
$118
PManagement
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1871 E Winged Foot Dr, Chandler, AZ 85249 | $1,800 | 2 | 2 | 1017 | 0.1 mi |
6800 S Oakmont Dr, Chandler, AZ 85249 | $1,800 | 2 | 2 | 995 | 0.1 mi |
1797 E Lindrick Dr, Chandler, AZ 85249 | $2,450 | 2 | 2 | 985 | 0.3 mi |
1677 E Lindrick Dr, Chandler, AZ 85249 | $1,699 | 2 | 2 | 985 | 0.3 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality