Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 145.49% first-year return on $7,349 initial cash invested.
145.49%
Cash On Cash
39.26%
Cap Rate
$1,470
Rent
$891
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$34,995
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$7,349
Downpayment
20%
$6,999
Closing costs
1%
$350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,470
Total Expenses
$579
Mortgage P&I
12%
$180
Property Taxes
0%
$4
Home Insurance
1%
$12
PManagement
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4633 E Caballero St, Apt 1, Mesa, AZ 85205 | $1,350 | 2 | 2 | 986 | 0.6 mi |
3142 E Cicero St, Mesa, AZ 85213 | $1,250 | 2 | 1 | 880 | 1.3 mi |
5233 E University Dr, Apt B, Mesa, AZ 85205 | $999 | 2 | 1 | 860 | 1.3 mi |
5055 E University Dr, Unit C76, Mesa, AZ 85205 | $1,700 | 2 | 2 | 1 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