Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.27% first-year return on $82,950 initial cash invested.
-8.27%
Cash On Cash
4.5%
Cap Rate
0.76
DSCR
$2,280
Rent
-$572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,950
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,280
Total Expenses
$2,852
Mortgage P&I
85%
$1,940
Property Taxes
6%
$143
Home Insurance
6%
$138
HOA
2%
$38
PManagement
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2325 E Palm Beach Dr, Chandler, AZ 85249 | $2,015 | 3 | 2.5 | 1824 | 1 mi |
2737 E La Costa Dr, Chandler, AZ 85249 | $2,170 | 3 | 2.5 | 1918 | 0.3 mi |
2311 E Hazeltine Way, Chandler, AZ 85249 | $1,950 | 3 | 2.5 | 1837 | 1 mi |
2407 E Peach Tree Dr, Chandler, AZ 85249 | $2,195 | 3 | 2.5 | 1907 | 0.9 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