Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.66% first-year return on $110k initial cash invested.
-10.66%
Cash On Cash
3.75%
Cap Rate
0.66
DSCR
$2,680
Rent
-$979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,680
Total Expenses
$3,659
Mortgage P&I
93%
$2,484
Property Taxes
7%
$200
Home Insurance
7%
$184
HOA
4%
$94
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2711 W Megan St, Chandler, AZ 85224 | $2,695 | 4 | 3 | 2036 | 0.2 mi |
832 N Benson Ln, Chandler, AZ 85224 | $2,700 | 4 | 3 | 2009 | 0.3 mi |
3121 W Frankfurt Dr, Chandler, AZ 85226 | $2,950 | 4 | 3 | 2100 | 0.6 mi |
2750 W Shannon Ct, Chandler, AZ 85224 | $2,695 | 4 | 3 | 2162 | 0.2 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