Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.94% first-year return on $137k initial cash invested.
-12.94%
Cash On Cash
3.35%
Cap Rate
0.58
DSCR
$2,840
Rent
-$1,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,840
Total Expenses
$4,312
Mortgage P&I
111%
$3,145
Property Taxes
6%
$157
Home Insurance
8%
$228
HOA
2%
$44
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2300 E Augusta Ave, Chandler, AZ 85249 | $2,995 | 4 | 3 | 2350 | 0.2 mi |
2630 E Augusta Ave, Chandler, AZ 85249 | $3,100 | 4 | 3 | 2535 | 0.4 mi |
4120 E Torrey Pines Ln, Chandler, AZ 85249 | $2,295 | 4 | 3 | 2336 | 1.8 mi |
4123 E Cherry Hills Dr, Chandler, AZ 85249 | $2,795 | 4 | 3 | 2336 | 1.8 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