Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.57% first-year return on $83,979 initial cash invested.
-10.57%
Cash On Cash
4.13%
Cap Rate
0.69
DSCR
$2,150
Rent
-$740
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
$83,979
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,150
Total Expenses
$2,890
Mortgage P&I
93%
$2,008
Property Taxes
4%
$85
Home Insurance
7%
$140
HOA
5%
$97
PManagement
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4644 E Redfield Rd, Gilbert, AZ 85234 | $1,795 | 3 | 2.5 | 1375 | 0 mi |
4660 E Redfield Rd, Gilbert, AZ 85234 | $1,995 | 3 | 2.5 | 1375 | 0 mi |
4712 E Redfield Rd, Gilbert, AZ 85234 | $2,045 | 3 | 2.5 | 1375 | 0 mi |
4630 E Laurel Ct, Gilbert, AZ 85234 | $1,999 | 3 | 2.5 | 1375 | 0.1 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