Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.31% first-year return on $109k initial cash invested.
-14.31%
Cash On Cash
3.69%
Cap Rate
0.58
DSCR
$2,690
Rent
-$1,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,175
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,690
Total Expenses
$3,986
Mortgage P&I
102%
$2,753
Property Taxes
10%
$272
Home Insurance
7%
$181
HOA
3%
$82
PManagement
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1250 N Abbey Ln, Unit 216, Chandler, AZ 85226 | $2,700 | 3 | 2.5 | 2150 | 0.6 mi |
1048 W Dawn Dr, Tempe, AZ 85284 | $2,599 | 3 | 2.5 | 2248 | 0.1 mi |
372 W Larona Ln, Tempe, AZ 85284 | $3,495 | 3 | 2 | 2008 | 0.9 mi |
6122 W Linda Ln, Chandler, AZ 85226 | $2,450 | 3 | 2 | 2008 | 1.1 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