Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.68% first-year return on $62,979 initial cash invested.
-5.68%
Cash On Cash
5.06%
Cap Rate
0.87
DSCR
$2,320
Rent
-$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,320
Total Expenses
$2,618
Mortgage P&I
62%
$1,447
Property Taxes
4%
$93
Home Insurance
5%
$105
HOA
16%
$370
PManagement
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
839 Leisure World, Mesa, AZ 85206 | $1,895 | 2 | 2 | 1098 | 0.1 mi |
6535 E Superstition Springs Blvd, Unit 163, Mesa, AZ 85206 | $1,950 | 2 | 2 | 1040 | 1.4 mi |
64 N 63rd St, Unit 34, Mesa, AZ 85205 | $1,600 | 2 | 2 | 1008 | 1.2 mi |
810 Leisure World, Mesa, AZ 85206 | $1,830 | 2 | 1.5 | 1032 | 0.1 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