Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 129.94% first-year return on $9,429 initial cash invested.
129.94%
Cash On Cash
35.63%
Cap Rate
5.9
DSCR
$1,720
Rent
$1,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$44,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$9,429
Downpayment
20%
$8,980
Closing costs
1%
$449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,720
Total Expenses
$699
Mortgage P&I
13%
$226
Property Taxes
1%
$10
Home Insurance
1%
$16
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
201 S Greenfield Rd, Lot 228, Mesa, AZ 85206 | $1,294 | 2 | 2 | 1344 | 1.3 mi |
120 N Val Vista Dr, Lot 270, Mesa, AZ 85213 | $1,800 | 2 | 2 | 1600 | 0.2 mi |
4117 E Carmel Ave, Mesa, AZ 85206 | $1,599 | 2 | 2 | 1493 | 1.2 mi |
4437 E Covina St, Mesa, AZ 85205 | $1,700 | 2 | 2 | 1200 | 1.2 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