Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.62% first-year return on $62,790 initial cash invested.
-2.62%
Cash On Cash
6.12%
Cap Rate
0.98
DSCR
$2,130
Rent
-$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,130
Total Expenses
$2,267
Mortgage P&I
73%
$1,555
Property Taxes
3%
$54
Home Insurance
5%
$105
PManagement
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2434 E Maryland Dr, Tempe, AZ 85288 | $1,800 | 3 | 2 | 1076 | 0.6 mi |
2436 E Mcarthur Dr, Tempe, AZ 85288 | $1,795 | 3 | 2 | 1064 | 0.8 mi |
1626 1626 W Pepper Pl, Mesa, AZ 85201 | $1,899 | 3 | 2 | 1092 | 0.8 mi |
1910 W Devonshire St, Mesa, AZ 85201 | $2,550 | 3 | 2 | 1152 | 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