Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.17% first-year return on $271k initial cash invested.
-23.17%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$3,080
Rent
-$5,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1290k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$258k
Closing costs
1%
$12,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,080
Total Expenses
$8,311
Mortgage P&I
213%
$6,565
Property Taxes
13%
$390
Home Insurance
15%
$452
HOA
3%
$103
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5429 S Luiseno Blvd, Gilbert, AZ 85298 | $2,900 | 3 | 3 | 2410 | 2 mi |
6562 S Crestview Dr, Gilbert, AZ 85298 | $3,400 | 3 | 2 | 2740 | 0.7 mi |
3690 E Janelle Ct, Gilbert, AZ 85298 | $2,349 | 3 | 3 | 2099 | 0.9 mi |
3722 E Meadowview Dr, Gilbert, AZ 85298 | $2,825 | 3 | 2.5 | 2380 | 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