Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.61% first-year return on $68,250 initial cash invested.
6.61%
Cash On Cash
7.98%
Cap Rate
1.32
DSCR
$3,060
Rent
$376
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
$3,060
Total Expenses
$2,684
Mortgage P&I
53%
$1,632
Property Taxes
5%
$142
Home Insurance
4%
$114
PManagement
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
15 Leisure World, Mesa, AZ 85206 | $3,100 | 2 | 2 | 1746 | 0.3 mi |
273 Leisure World, Mesa, AZ 85206 | $3,200 | 2 | 2 | 1746 | 0.5 mi |
2640 Leisure World, Mesa, AZ 85206 | $3,750 | 2 | 2 | 1723 | 0.8 mi |
13 Leisure World, Mesa, AZ 85206 | $3,300 | 2 | 2 | 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