Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.83% first-year return on $84,000 initial cash invested.
-11.83%
Cash On Cash
3.87%
Cap Rate
0.64
DSCR
$2,190
Rent
-$828
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,000
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,190
Total Expenses
$3,018
Mortgage P&I
92%
$2,009
Property Taxes
5%
$119
Home Insurance
6%
$140
HOA
8%
$180
PManagement
10%
$219
CapEx
5%
$110
Vacancy
6%
$131
Maintenance
5%
$110
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3809 E Santa Fe Ln, Gilbert, AZ 85297 | $2,015 | 3 | 2.5 | 1684 | 0 mi |
3946 S Napa Ln, Gilbert, AZ 85297 | $2,400 | 3 | 2.5 | 1684 | 0.1 mi |
3918 S Napa Ln, Gilbert, AZ 85297 | $1,975 | 3 | 2.5 | 1684 | 0.1 mi |
3800 E Trigger Way, Gilbert, AZ 85297 | $2,100 | 3 | 2.5 | 1684 | 0.2 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