Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.48% first-year return on $69,279 initial cash invested.
0.48%
Cash On Cash
6.67%
Cap Rate
1.09
DSCR
$2,590
Rent
$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,590
Total Expenses
$2,562
Mortgage P&I
65%
$1,675
Property Taxes
4%
$97
Home Insurance
4%
$116
PManagement
10%
$259
CapEx
5%
$130
Vacancy
6%
$155
Maintenance
5%
$130
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
701 S Edgewater Dr, Mesa, AZ 85208 | $2,700 | 3 | 2 | 1566 | 0.5 mi |
7364 E Drummer Ave, Mesa, AZ 85208 | $1,850 | 3 | 2 | 1571 | 0.6 mi |
1503 Leisure World, Mesa, AZ 85206 | $3,995 | 3 | 2 | 1600 | 1.2 mi |
932 S 72nd St, Mesa, AZ 85208 | $2,500 | 3 | 2 | 1736 | 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