Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.13% first-year return on $95,529 initial cash invested.
-14.13%
Cash On Cash
3.58%
Cap Rate
0.57
DSCR
$2,300
Rent
-$1,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,529
Downpayment
20%
$90,980
Closing costs
1%
$4,549
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,300
Total Expenses
$3,425
Mortgage P&I
103%
$2,366
Property Taxes
6%
$149
Home Insurance
7%
$159
HOA
7%
$153
PManagement
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2479 E Vermont Dr, Gilbert, AZ 85295 | $2,400 | 3 | 2.5 | 1720 | 0.2 mi |
2466 E Vermont Dr, Gilbert, AZ 85295 | $2,175 | 3 | 2.5 | 1720 | 0.2 mi |
2582 E Boston St, Gilbert, AZ 85295 | $2,195 | 3 | 2.5 | 1692 | 0 mi |
2522 E Vermont Dr, Gilbert, AZ 85295 | $2,350 | 3 | 2.5 | 1692 | 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