Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.93% first-year return on $77,700 initial cash invested.
-6.93%
Cash On Cash
4.54%
Cap Rate
0.8
DSCR
$2,190
Rent
-$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,700
Downpayment
20%
$74,000
Closing costs
1%
$3,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,190
Total Expenses
$2,639
Mortgage P&I
79%
$1,738
Property Taxes
5%
$101
Home Insurance
6%
$130
HOA
5%
$100
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$131
Maintenance
5%
$110
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4666 E Redfield Rd, Gilbert, AZ 85234 | $2,050 | 3 | 3 | 1573 | 0.1 mi |
4661 E Laurel Ave, Gilbert, AZ 85234 | $2,000 | 3 | 3 | 1573 | 0.1 mi |
477 N Citrus Ln, Gilbert, AZ 85234 | $2,080 | 3 | 2.5 | 1628 | 0.2 mi |
4665 E Olney Ave, Gilbert, AZ 85234 | $2,195 | 3 | 2.5 | 1628 | 0.2 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