Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.22% first-year return on $71,400 initial cash invested.
-4.22%
Cash On Cash
5.76%
Cap Rate
0.93
DSCR
$2,720
Rent
-$251
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,400
Downpayment
20%
$68,000
Closing costs
1%
$3,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,720
Total Expenses
$2,971
Mortgage P&I
64%
$1,746
Property Taxes
4%
$101
Home Insurance
4%
$119
HOA
11%
$298
PManagement
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
245 Leisure World, Mesa, AZ 85206 | $3,200 | 3 | 2 | 1912 | 0.7 mi |
1207 Leisure World, Mesa, AZ 85206 | $3,500 | 3 | 2 | 1882 | 0.7 mi |
6820 E Flossmoor Ave, Mesa, AZ 85208 | $2,450 | 3 | 2 | 1900 | 0.9 mi |
1253 Leisure World, Mesa, AZ 85206 | $2,250 | 3 | 2 | 1850 | 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