Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.14% first-year return on $76,650 initial cash invested.
-6.14%
Cash On Cash
4.82%
Cap Rate
0.84
DSCR
$2,320
Rent
-$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,320
Total Expenses
$2,712
Mortgage P&I
75%
$1,741
Property Taxes
5%
$115
Home Insurance
6%
$128
HOA
5%
$125
PManagement
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6501 S Sawgrass Dr, Chandler, AZ 85249 | $1,695 | 2 | 2 | 959 | 0.1 mi |
6831 S Coral Gable Dr, Chandler, AZ 85249 | $1,699 | 2 | 2 | 969 | 0.4 mi |
1797 E Lindrick Dr, Chandler, AZ 85249 | $1,995 | 2 | 2 | 985 | 0.6 mi |
6800 S Oakmont Dr, Chandler, AZ 85249 | $1,800 | 2 | 2 | 995 | 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