Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.35% first-year return on $68,229 initial cash invested.
-6.35%
Cash On Cash
5.05%
Cap Rate
0.84
DSCR
$2,180
Rent
-$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,229
Downpayment
20%
$64,980
Closing costs
1%
$3,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,180
Total Expenses
$2,541
Mortgage P&I
74%
$1,620
Property Taxes
6%
$122
Home Insurance
5%
$114
HOA
5%
$118
PManagement
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6730 S Coral Gable Dr, Chandler, AZ 85249 | $1,750 | 2 | 2 | 969 | 0 mi |
6831 S Coral Gable Dr, Chandler, AZ 85249 | $1,699 | 2 | 2 | 969 | 0.1 mi |
6501 S Sawgrass Dr, Chandler, AZ 85249 | $1,695 | 2 | 2 | 959 | 0.2 mi |
1797 E Lindrick Dr, Chandler, AZ 85249 | $1,995 | 2 | 2 | 985 | 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