Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.64% first-year return on $92,400 initial cash invested.
-13.64%
Cash On Cash
3.51%
Cap Rate
0.58
DSCR
$2,170
Rent
-$1,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,170 income − $3,220 expenses = $1,050 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,400
Downpayment
20%
$88,000
Closing costs
1%
$4,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,170
Total Expenses
$3,220
Mortgage P&I
103%
$2,229
Property Taxes
7%
$147
Home Insurance
7%
$154
HOA
6%
$127
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4639 E Cabrillo Dr, Gilbert, AZ 85297 | $2,500 | 3 | 2 | 1636 | 0.6 mi |
4468 E Sundance Ct, Gilbert, AZ 85297 | $2,099 | 3 | 2 | 1692 | 0.2 mi |
3886 S Marigold Way, Gilbert, AZ 85297 | $2,090 | 3 | 2 | 1584 | 0.5 mi |
3877 S Coach House Dr, Gilbert, AZ 85297 | $2,395 | 3 | 2 | 1584 | 0.6 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