Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.04% first-year return on $89,250 initial cash invested.
-13.04%
Cash On Cash
3.78%
Cap Rate
$2,320
Rent
-$970
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,250
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,320
Total Expenses
$3,290
Mortgage P&I
94%
$2,191
Property Taxes
6%
$138
Home Insurance
6%
$149
HOA
9%
$209
PManagement
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4616 E Alfalfa Dr, Gilbert, AZ 85298 | $2,800 | 2 | 2 | 1334 | 0.4 mi |
4246 E Mia Ln, Gilbert, AZ 85298 | $1,975 | 2 | 2 | 1436 | 0.2 mi |
5042 S Citrus Ln, Gilbert, AZ 85298 | $2,150 | 2 | 2 | 1152 | 0.5 mi |
4263 E Cassia Ln, Gilbert, AZ 85298 | $2,200 | 2 | 2 | 1630 | 0.1 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