Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.17% first-year return on $92,379 initial cash invested.
-13.17%
Cash On Cash
3.78%
Cap Rate
0.6
DSCR
$2,190
Rent
-$1,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,379
Downpayment
20%
$87,980
Closing costs
1%
$4,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,190
Total Expenses
$3,204
Mortgage P&I
104%
$2,288
Property Taxes
5%
$106
Home Insurance
7%
$154
HOA
4%
$86
PManagement
10%
$219
CapEx
5%
$110
Vacancy
6%
$131
Maintenance
5%
$110
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3650 E Constitution Dr, Gilbert, AZ 85296 | $2,150 | 3 | 2 | 1357 | 0.1 mi |
1314 S Bridgegate Dr, Gilbert, AZ 85296 | $2,200 | 3 | 2 | 1357 | 0.3 mi |
1317 S Bridgegate Dr, Gilbert, AZ 85296 | $1,800 | 3 | 2 | 1357 | 0.3 mi |
1280 S Bridgegate Dr, Gilbert, AZ 85296 | $2,375 | 3 | 2 | 1357 | 0.3 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