Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.94% first-year return on $98,490 initial cash invested.
-12.94%
Cash On Cash
3.64%
Cap Rate
0.6
DSCR
$2,590
Rent
-$1,062
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,490
Downpayment
20%
$93,800
Closing costs
1%
$4,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,590
Total Expenses
$3,652
Mortgage P&I
91%
$2,355
Property Taxes
8%
$212
Home Insurance
6%
$164
HOA
10%
$247
PManagement
10%
$259
CapEx
5%
$130
Vacancy
6%
$155
Maintenance
5%
$130
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4777 S Fulton Ranch Blvd, Unit 1072, Chandler, AZ 85248 | $2,600 | 2 | 2.5 | 1721 | 0.9 mi |
24832 S Boxwood Dr, Sun Lakes, AZ 85248 | $2,850 | 2 | 2 | 1540 | 0.2 mi |
26006 S Foxglenn Dr, Sun Lakes, AZ 85248 | $1,650 | 2 | 2 | 1582 | 0.7 mi |
26014 S Howard Dr, Sun Lakes, AZ 85248 | $2,000 | 2 | 2 | 1584 | 0.9 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