Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.45% first-year return on $231k initial cash invested.
-24.45%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$2,270
Rent
-$4,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,270
Total Expenses
$6,976
Mortgage P&I
247%
$5,598
Property Taxes
7%
$158
Home Insurance
17%
$385
HOA
11%
$244
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2607 E Megan St, Gilbert, AZ 85295 | $1,911 | 3 | 2 | 1742 | 0.1 mi |
1674 S Constellation Way, Gilbert, AZ 85295 | $2,300 | 3 | 2 | 1742 | 0.2 mi |
1227 S Kendra St, Gilbert, AZ 85296 | $2,800 | 3 | 2 | 1813 | 0.4 mi |
3141 E Patrick St, Gilbert, AZ 85295 | $2,150 | 3 | 2 | 1768 | 0.7 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