Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.33% first-year return on $525k initial cash invested.
-22.33%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$5,860
Rent
-$9,765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2499k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$525k
Downpayment
20%
$500k
Closing costs
1%
$24,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,860
Total Expenses
$15,625
Mortgage P&I
213%
$12,472
Property Taxes
10%
$576
Home Insurance
15%
$875
HOA
3%
$178
Property Management
10%
$586
CapEx
5%
$293
Vacancy
6%
$352
Maintenance
5%
$293
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8930 E Rosedale Cir, Mesa, AZ 85207 | $8,750 | 4 | 4.5 | 4241 | 2.1 mi |
8540 E Mcdowell Rd, Unit 22, Mesa, AZ 85207 | $7,900 | 4 | 4.5 | 5838 | 2 mi |
2352 N Estates Cir, Mesa, AZ 85207 | $8,995 | 4 | 4.5 | 3204 | 2.9 mi |
7535 E Tasman Cir, Mesa, AZ 85207 | $5,000 | 4 | 3 | 3842 | 0.4 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