Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.99% first-year return on $76,650 initial cash invested.
-8.99%
Cash On Cash
4.75%
Cap Rate
0.75
DSCR
$2,070
Rent
-$574
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,070
Total Expenses
$2,644
Mortgage P&I
93%
$1,916
Property Taxes
3%
$61
Home Insurance
6%
$128
PManagement
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
861 E Glenmere Dr, Chandler, AZ 85225 | $2,075 | 3 | 2 | 1123 | 0.6 mi |
741 S Monte Vista St, Chandler, AZ 85225 | $2,255 | 3 | 2 | 1102 | 0.6 mi |
687 N Jackson St, Chandler, AZ 85225 | $2,100 | 3 | 2 | 1152 | 0.8 mi |
929 E Saragosa St, Chandler, AZ 85225 | $2,150 | 3 | 2 | 1102 | 0.6 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