Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.77% first-year return on $92,190 initial cash invested.
-13.77%
Cash On Cash
3.28%
Cap Rate
0.56
DSCR
$2,160
Rent
-$1,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,190
Downpayment
20%
$87,800
Closing costs
1%
$4,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,160
Total Expenses
$3,218
Mortgage P&I
100%
$2,150
Property Taxes
7%
$153
Home Insurance
7%
$154
HOA
9%
$199
PManagement
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4094 E Rustler Way, Gilbert, AZ 85297 | $2,049 | 3 | 3 | 1611 | 1.1 mi |
3884 S Posse Trl, Gilbert, AZ 85297 | $2,300 | 3 | 2.5 | 1590 | 0.4 mi |
3865 E Trigger Way, Gilbert, AZ 85297 | $2,100 | 3 | 2.5 | 1573 | 0.9 mi |
4138 E Thunderheart Trl, Gilbert, AZ 85297 | $2,349 | 3 | 2.5 | 1633 | 0.4 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