Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.52% first-year return on $119k initial cash invested.
-10.52%
Cash On Cash
3.95%
Cap Rate
0.68
DSCR
$3,380
Rent
-$1,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$114k
Closing costs
1%
$5,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,380
Total Expenses
$4,428
Mortgage P&I
81%
$2,753
Property Taxes
10%
$344
Home Insurance
6%
$199
HOA
7%
$253
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
23903 S Sunvista Dr, Sun Lakes, AZ 85248 | $4,195 | 3 | 3 | 2529 | 0.3 mi |
1710 W Bartlett Way, Chandler, AZ 85248 | $4,000 | 3 | 2.5 | 2795 | 0.4 mi |
4027 S Pecan Dr, Chandler, AZ 85248 | $3,650 | 3 | 3 | 2604 | 0.9 mi |
2184 W Olive Way, Chandler, AZ 85248 | $3,100 | 3 | 3 | 2602 | 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