Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13% first-year return on $70,350 initial cash invested.
-13%
Cash On Cash
3.89%
Cap Rate
0.62
DSCR
$2,120
Rent
-$762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,120
Total Expenses
$2,882
Mortgage P&I
82%
$1,742
Property Taxes
4%
$77
Home Insurance
6%
$117
HOA
19%
$395
PManagement
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2155 N Grace Blvd, Unit 222, Chandler, AZ 85225 | $1,700 | 2 | 2 | 1180 | 0.1 mi |
2165 N Arbor Ln, Chandler, AZ 85225 | $2,400 | 2 | 2 | 1346 | 0.1 mi |
2121 N Grace Blvd, Unit 149, Chandler, AZ 85225 | $2,146 | 2 | 2 | 962 | 0 mi |
2121 N Grace Blvd, Unit 105, Chandler, AZ 85225 | $2,261 | 2 | 2 | 962 | 0.1 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