Unlock all features! Tap here to upgrade
705 W Queen Creek Rd UNIT 1019, Chandler, AZ 85248
2 beds • 2 baths • 1244 sqft
$375,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -15.89% first-year return on $78,750 initial cash invested.
-15.89%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$2,080
Rent
-$1,043
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,080
Total Expenses
$3,123
Mortgage P&I
91%
$1,883
Property Taxes
5%
$105
Home Insurance
6%
$131
HOA
22%
$463
PManagement
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
705 W Queen Creek Rd, Unit 2192, Chandler, AZ 85248 | $2,000 | 2 | 2 | 1509 | 0.2 mi |
2730 S Mcclelland Pl, Chandler, AZ 85286 | $2,650 | 2 | 2.5 | 1753 | 0.3 mi |
860 W Oriole Way, Chandler, AZ 85286 | $2,050 | 2 | 2.5 | 1753 | 0.5 mi |
2450 S Apache Dr, Chandler, AZ 85286 | $2,100 | 3 | 2 | 1317 | 0.7 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