Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.65% first-year return on $30,072 initial cash invested.
12.65%
Cash On Cash
9.03%
Cap Rate
1.57
DSCR
$1,470
Rent
$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$143k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,072
Downpayment
20%
$28,640
Closing costs
1%
$1,432
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,470
Total Expenses
$1,153
Mortgage P&I
47%
$686
Property Taxes
2%
$34
Home Insurance
3%
$50
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8421 E Main St, Lot 101, Mesa, AZ 85207 | $1,095 | 2 | 1 | 880 | 0.7 mi |
8421 E Main St, Lot 95, Mesa, AZ 85207 | $1,095 | 2 | 1 | 880 | 0.7 mi |
720 S 97th Pl, Mesa, AZ 85208 | $1,595 | 3 | 2 | 897 | 1.7 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