Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.39% first-year return on $89,040 initial cash invested.
-9.39%
Cash On Cash
4.54%
Cap Rate
0.74
DSCR
$2,460
Rent
-$697
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,040
Downpayment
20%
$84,800
Closing costs
1%
$4,240
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,460
Total Expenses
$3,157
Mortgage P&I
89%
$2,178
Property Taxes
4%
$94
Home Insurance
6%
$148
HOA
4%
$97
PManagement
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4661 E Laurel Ave, Gilbert, AZ 85234 | $2,100 | 3 | 3 | 1573 | 0 mi |
4677 E Laurel Ave, Gilbert, AZ 85234 | $1,950 | 3 | 3 | 1573 | 0 mi |
4601 E Douglas Ave, Gilbert, AZ 85234 | $2,100 | 3 | 2.5 | 1603 | 0.5 mi |
4684 E Olney Ave, Gilbert, AZ 85234 | $1,925 | 3 | 2.5 | 1483 | 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