Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.8% first-year return on $55,650 initial cash invested.
-13.8%
Cash On Cash
3.73%
Cap Rate
0.59
DSCR
$1,570
Rent
-$640
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,570
Total Expenses
$2,210
Mortgage P&I
88%
$1,385
Property Taxes
5%
$75
Home Insurance
6%
$93
HOA
16%
$250
PManagement
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2956 E Cicero St, # 1, Mesa, AZ 85213 | $1,299 | 2 | 2 | 0.5 mi | |
3142 E Cicero St, Mesa, AZ 85213 | $1,250 | 2 | 1 | 880 | 0.3 mi |
2700 Linsey/ Main Lindsay St Unit 2700 And Main St, Mesa, AZ 85204 | $1,700 | 2 | 1 | 1100 | 1 mi |
2646 E 1st St, Mesa, AZ 85213 | $1,400 | 2 | 1 | 1165 | 0.9 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