Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.7% first-year return on $71,190 initial cash invested.
-7.7%
Cash On Cash
4.54%
Cap Rate
0.78
DSCR
$2,070
Rent
-$457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,190
Downpayment
20%
$67,800
Closing costs
1%
$3,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,070
Total Expenses
$2,527
Mortgage P&I
79%
$1,636
Property Taxes
5%
$106
Home Insurance
6%
$119
HOA
6%
$127
PManagement
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8260 E Ebola Ave, Mesa, AZ 85208 | $1,950 | 2 | 2 | 1484 | 0.3 mi |
1043 S Florence Dr, Mesa, AZ 85208 | $1,699 | 2 | 2 | 1294 | 0.3 mi |
8248 E Emelita Ave, Mesa, AZ 85208 | $1,950 | 2 | 2 | 1294 | 0.3 mi |
8103 E Southern Ave, Lot 311, Mesa, AZ 85209 | $1,450 | 2 | 2 | 1484 | 0.5 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