Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.68% first-year return on $92,398 initial cash invested.
-9.68%
Cash On Cash
4.31%
Cap Rate
0.72
DSCR
$2,340
Rent
-$745
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,398
Downpayment
20%
$87,998
Closing costs
1%
$4,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,340
Total Expenses
$3,085
Mortgage P&I
94%
$2,209
Property Taxes
5%
$114
Home Insurance
7%
$154
PManagement
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1908 N Jay St, Unit 1, Chandler, AZ 85225 | $2,249 | 3 | 2 | 1554 | 0.5 mi |
1038 W Estrella Dr, Chandler, AZ 85224 | $2,211 | 3 | 2 | 1520 | 0.5 mi |
1609 N Longmore St, Chandler, AZ 85224 | $2,450 | 3 | 2 | 1541 | 0.7 mi |
1622 N Comanche Dr, Chandler, AZ 85224 | $2,150 | 3 | 2 | 1520 | 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