Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.6% first-year return on $56,490 initial cash invested.
-12.6%
Cash On Cash
3.91%
Cap Rate
$1,650
Rent
-$593
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,650
Total Expenses
$2,243
Mortgage P&I
84%
$1,387
Property Taxes
5%
$84
Home Insurance
6%
$94
HOA
15%
$250
PManagement
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2929 E Broadway Rd, Unit 84, Mesa, AZ 85204 | $1,700 | 2 | 2 | 1104 | 1 mi |
2956 E Cicero St, # 1, Mesa, AZ 85213 | $1,299 | 2 | 2 | 0.5 mi | |
2700 Linsey/ Main Lindsay St Unit 2700 And Main St, Mesa, AZ 85204 | $1,700 | 2 | 1 | 1100 | 0.9 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