Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.12% first-year return on $51,450 initial cash invested.
-8.12%
Cash On Cash
4.9%
Cap Rate
0.79
DSCR
$1,500
Rent
-$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,500
Total Expenses
$1,848
Mortgage P&I
85%
$1,274
Property Taxes
3%
$48
Home Insurance
6%
$86
HOA
3%
$50
PManagement
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
303 S Recker Rd, Lot 136, Mesa, AZ 85206 | $1,195 | 2 | 2 | 880 | 0.8 mi |
245 S 56th St, Lot 75, Mesa, AZ 85206 | $1,735 | 2 | 2 | 1344 | 0.4 mi |
201 S Greenfield Rd, Lot 236, Mesa, AZ 85206 | $1,299 | 2 | 2 | 840 | 1.3 mi |
5915 E Anaheim St, Mesa, AZ 85205 | $1,649 | 2 | 2 | 1051 | 0.8 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