Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.74% first-year return on $62,580 initial cash invested.
-10.74%
Cash On Cash
4.2%
Cap Rate
0.7
DSCR
$2,100
Rent
-$560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,580
Downpayment
20%
$59,600
Closing costs
1%
$2,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,100
Total Expenses
$2,660
Mortgage P&I
71%
$1,497
Property Taxes
5%
$106
Home Insurance
5%
$104
HOA
19%
$407
PManagement
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8363 E Fay Ave, Mesa, AZ 85208 | $1,750 | 2 | 2 | 993 | 0.9 mi |
8103 E Southern Ave, Lot 319, Mesa, AZ 85209 | $1,450 | 2 | 2 | 1000 | 1 mi |
8921 E Crescent Ave, Mesa, AZ 85208 | $1,665 | 2 | 2 | 1008 | 1.4 mi |
7619 E Juanita Ave, Mesa, AZ 85209 | $1,700 | 2 | 2 | 1057 | 1.6 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