Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.86% first-year return on $91,350 initial cash invested.
-11.86%
Cash On Cash
3.71%
Cap Rate
0.63
DSCR
$2,260
Rent
-$903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,350
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,260
Total Expenses
$3,163
Mortgage P&I
95%
$2,136
Property Taxes
3%
$78
Home Insurance
7%
$152
HOA
9%
$209
PManagement
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
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 | 0.1 mi |
4718 E Jude Ct, Gilbert, AZ 85298 | $2,800 | 2 | 2 | 1369 | 0 mi |
4269 E Cassia Ln, Gilbert, AZ 85298 | $2,295 | 2 | 2 | 1407 | 0.7 mi |
5042 S Citrus Ln, Gilbert, AZ 85298 | $2,150 | 2 | 2 | 1152 | 0.3 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