Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.08% first-year return on $70,980 initial cash invested.
-14.08%
Cash On Cash
3.71%
Cap Rate
0.58
DSCR
$1,530
Rent
-$833
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,980
Downpayment
20%
$67,600
Closing costs
1%
$3,380
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,530
Total Expenses
$2,363
Mortgage P&I
118%
$1,801
Property Taxes
3%
$47
Home Insurance
8%
$118
PManagement
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
518 W 1st Ave, Mesa, AZ 85210 | $1,650 | 2 | 1 | 1073 | 0.3 mi |
530 W 1st St, Mesa, AZ 85201 | $1,590 | 2 | 1 | 1024 | 0.1 mi |
539 W Pepper Pl, Mesa, AZ 85201 | $1,748 | 2 | 1 | 1000 | 0.1 mi |
20 W University Dr, Apt B, Mesa, AZ 85201 | $1,600 | 2 | 1 | 1000 | 0.7 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
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality