Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.31% first-year return on $52,290 initial cash invested.
1.31%
Cash On Cash
6.79%
Cap Rate
1.12
DSCR
$1,960
Rent
$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,960
Total Expenses
$1,903
Mortgage P&I
64%
$1,253
Property Taxes
3%
$53
Home Insurance
4%
$87
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1048 E 6th Ave, Mesa, AZ 85204 | $1,280 | 3 | 2 | 1106 | 0.4 mi |
1465 E Jarvis Ave, Mesa, AZ 85204 | $1,975 | 3 | 2 | 1092 | 0.3 mi |
925 E 7th Dr, Mesa, AZ 85204 | $2,200 | 3 | 2 | 1120 | 0.7 mi |
552 S Daley, Mesa, AZ 85204 | $2,200 | 3 | 2 | 1176 | 0.3 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