Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.32% first-year return on $64,029 initial cash invested.
-11.32%
Cash On Cash
3.93%
Cap Rate
0.66
DSCR
$1,680
Rent
-$604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,029
Downpayment
20%
$60,980
Closing costs
1%
$3,049
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,680
Total Expenses
$2,284
Mortgage P&I
90%
$1,519
Property Taxes
4%
$74
Home Insurance
6%
$107
HOA
9%
$147
PManagement
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9966 E Birchwood Ave, Mesa, AZ 85208 | $1,100 | 2 | 2 | 864 | 0.6 mi |
208 N 100th Pl, Mesa, AZ 85207 | $1,740 | 2 | 1 | 900 | 0.4 mi |
10439 E Bramble Ave, Mesa, AZ 85208 | $1,949 | 2 | 2 | 1190 | 1.1 mi |
1157 N Steele, Mesa, AZ 85207 | $1,900 | 2 | 2 | 1152 | 1.7 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