Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.78% first-year return on $58,800 initial cash invested.
-8.78%
Cash On Cash
4.75%
Cap Rate
0.76
DSCR
$1,650
Rent
-$430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,650
Total Expenses
$2,080
Mortgage P&I
88%
$1,457
Property Taxes
5%
$75
Home Insurance
6%
$98
HOA
1%
$22
PManagement
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
152 N 56th Pl, Mesa, AZ 85205 | $1,795 | 2 | 2 | 1230 | 0.7 mi |
6146 E Cicero St, Mesa, AZ 85205 | $1,699 | 2 | 2 | 1250 | 0.9 mi |
4725 E Brown Rd, Unit 72, Mesa, AZ 85205 | $2,050 | 2 | 2 | 1227 | 1.1 mi |
5328 E Decatur St, Mesa, AZ 85205 | $1,599 | 2 | 2 | 1118 | 0.3 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