Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.58% first-year return on $73,059 initial cash invested.
-10.58%
Cash On Cash
4.35%
Cap Rate
0.7
DSCR
$1,970
Rent
-$644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,059
Downpayment
20%
$69,580
Closing costs
1%
$3,479
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,970
Total Expenses
$2,614
Mortgage P&I
92%
$1,807
Property Taxes
6%
$120
Home Insurance
6%
$122
HOA
3%
$54
PManagement
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4123 E Calypso Ave, Mesa, AZ 85206 | $2,150 | 2 | 2 | 1473 | 0.1 mi |
5132 E Emelita Cir, Mesa, AZ 85206 | $1,850 | 2 | 2 | 1606 | 1.3 mi |
4829 E Catalina Ave, Mesa, AZ 85206 | $1,800 | 2 | 2 | 1513 | 0.8 mi |
715 S Rosemont, Mesa, AZ 85206 | $1,800 | 2 | 2 | 1333 | 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