Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.16% first-year return on $94,500 initial cash invested.
-13.16%
Cash On Cash
3.62%
Cap Rate
0.6
DSCR
$2,390
Rent
-$1,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,500
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,390
Total Expenses
$3,426
Mortgage P&I
95%
$2,275
Property Taxes
7%
$162
Home Insurance
7%
$158
HOA
9%
$209
PManagement
10%
$239
CapEx
5%
$120
Vacancy
6%
$143
Maintenance
5%
$120
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4707 E Carob Dr, Gilbert, AZ 85298 | $2,150 | 2 | 2 | 1308 | 0.5 mi |
4502 E Narrowleaf Dr, Gilbert, AZ 85298 | $3,700 | 2 | 2 | 1604 | 0.7 mi |
4263 E Cassia Ln, Gilbert, AZ 85298 | $2,400 | 2 | 2 | 1630 | 0.5 mi |
4685 E Rakestraw Ln, Gilbert, AZ 85298 | $2,900 | 2 | 2 | 1604 | 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