Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.66% first-year return on $82,898 initial cash invested.
-9.66%
Cash On Cash
4.33%
Cap Rate
0.72
DSCR
$2,210
Rent
-$667
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,898
Downpayment
20%
$78,950
Closing costs
1%
$3,948
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,210
Total Expenses
$2,877
Mortgage P&I
90%
$1,982
Property Taxes
4%
$86
Home Insurance
6%
$138
HOA
4%
$97
PManagement
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4712 E Redfield Rd, Gilbert, AZ 85234 | $2,045 | 3 | 2.5 | 1375 | 0 mi |
4644 E Redfield Rd, Gilbert, AZ 85234 | $1,795 | 3 | 2.5 | 1375 | 0.1 mi |
4660 E Redfield Rd, Gilbert, AZ 85234 | $1,995 | 3 | 2.5 | 1375 | 0.1 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