Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.72% first-year return on $293k initial cash invested.
-20.72%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$4,140
Rent
-$5,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$293k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,140
Total Expenses
$9,198
Mortgage P&I
168%
$6,962
Property Taxes
11%
$440
Home Insurance
12%
$488
HOA
6%
$232
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$248
Maintenance
5%
$207
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3117 N 77th St, Mesa, AZ 85207 | $4,795 | 4 | 3.5 | 3147 | 1.9 mi |
4053 N Sage Creek Cir, Mesa, AZ 85207 | $6,100 | 4 | 3.5 | 3338 | 2.7 mi |
7253 E Nathan St, Mesa, AZ 85207 | $4,500 | 4 | 4 | 2835 | 2.2 mi |
8558 E Halifax Cir, Mesa, AZ 85207 | $3,500 | 4 | 3 | 3165 | 1.1 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