Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.23% first-year return on $536k initial cash invested.
-26.23%
Cash On Cash
0.57%
Cap Rate
0.1
DSCR
$3,820
Rent
-$11,707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2550k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$536k
Downpayment
20%
$510k
Closing costs
1%
$25,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,820
Total Expenses
$15,527
Mortgage P&I
333%
$12,727
Property Taxes
13%
$510
Home Insurance
23%
$892
HOA
11%
$405
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2950 E Latham Way, Gilbert, AZ 85297 | $5,899 | 4 | 5 | 3703 | 0.4 mi |
4319 S Ellesmere St, Gilbert, AZ 85297 | $3,995 | 4 | 4.5 | 3634 | 1.8 mi |
4180 S Butte Ln, Gilbert, AZ 85297 | $3,250 | 4 | 3.5 | 3684 | 1.6 mi |
2517 E Pelican Dr, Gilbert, AZ 85297 | $3,195 | 4 | 3 | 3772 | 0.4 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