Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.13% first-year return on $63,000 initial cash invested.
-12.13%
Cash On Cash
3.84%
Cap Rate
0.64
DSCR
$1,770
Rent
-$637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,770
Total Expenses
$2,407
Mortgage P&I
85%
$1,509
Property Taxes
5%
$80
Home Insurance
6%
$105
HOA
14%
$254
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
530 S Portland, Mesa, AZ 85206 | $1,200 | 2 | 2 | 1090 | 0.1 mi |
3755 E Broadway Rd, Unit 90, Mesa, AZ 85206 | $1,669 | 2 | 2 | 1110 | 0.6 mi |
441 S Maple, Unit 148, Mesa, AZ 85206 | $1,595 | 2 | 2 | 1032 | 0.5 mi |
5007 E Farmdale Ave, Mesa, AZ 85206 | $1,798 | 2 | 2 | 1262 | 1.1 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