Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 29.39% first-year return on $19,719 initial cash invested.
29.39%
Cash On Cash
13.04%
Cap Rate
2.17
DSCR
$1,370
Rent
$483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$93,900
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,719
Downpayment
20%
$18,780
Closing costs
1%
$939
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,370
Total Expenses
$887
Mortgage P&I
34%
$469
Property Taxes
2%
$30
Home Insurance
2%
$33
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7750 E Broadway Rd, Lot 212, Mesa, AZ 85208 | $2,100 | 1 | 1 | 552 | 1.4 mi |
44 S Hawes Rd, Lot A21, Mesa, AZ 85208 | $1,200 | 1 | 1 | 624 | 0.9 mi |
7750 E Broadway Rd, Lot 663, Mesa, AZ 85208 | $2,000 | 1 | 1 | 596 | 1.5 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