Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.55% first-year return on $31,500 initial cash invested.
14.55%
Cash On Cash
9.58%
Cap Rate
1.64
DSCR
$1,670
Rent
$382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,670
Total Expenses
$1,288
Mortgage P&I
44%
$732
Property Taxes
4%
$69
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
125 S 56th St, Unit 72, Mesa, AZ 85206 | $1,395 | 2 | 2 | 1104 | 0.5 mi |
5913 E Decatur St, Mesa, AZ 85205 | $1,425 | 2 | 2 | 1016 | 0.9 mi |
6246 E Adobe Rd, Mesa, AZ 85205 | $1,900 | 2 | 2 | 1051 | 1.4 mi |
716 N 64th St, Mesa, AZ 85205 | $2,250 | 2 | 2 | 1095 | 1.4 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