Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.76% first-year return on $62,990 initial cash invested.
-4.76%
Cash On Cash
5.56%
Cap Rate
0.9
DSCR
$1,970
Rent
-$250
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,990
Downpayment
20%
$59,990
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,970
Total Expenses
$2,220
Mortgage P&I
78%
$1,541
Property Taxes
3%
$63
Home Insurance
5%
$105
PManagement
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
733 S Macdonald, Unit A, Mesa, AZ 85210 | $2,200 | 3 | 2 | 1218 | 0.2 mi |
533 W Flower Ave, Mesa, AZ 85210 | $2,085 | 3 | 1.5 | 1304 | 0.9 mi |
618 W 7th Ave, Mesa, AZ 85210 | $2,250 | 3 | 2 | 1200 | 0.9 mi |
461 W Holmes Ave, Unit 169, Mesa, AZ 85210 | $2,000 | 3 | 2 | 1189 | 1.2 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