Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.07% first-year return on $68,250 initial cash invested.
-8.07%
Cash On Cash
4.62%
Cap Rate
0.77
DSCR
$1,820
Rent
-$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,820
Total Expenses
$2,279
Mortgage P&I
89%
$1,620
Property Taxes
4%
$72
Home Insurance
6%
$114
PManagement
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6246 E Adobe Rd, Mesa, AZ 85205 | $1,900 | 2 | 2 | 1051 | 0.3 mi |
5915 E Anaheim St, Mesa, AZ 85205 | $1,649 | 2 | 2 | 1051 | 0.6 mi |
716 N 64th St, Mesa, AZ 85205 | $2,250 | 2 | 2 | 1095 | 0.3 mi |
64 N 63rd St, Unit 34, Mesa, AZ 85205 | $1,600 | 2 | 2 | 1008 | 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