Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.73% first-year return on $65,100 initial cash invested.
-9.73%
Cash On Cash
4.55%
Cap Rate
0.73
DSCR
$1,660
Rent
-$528
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,100
Downpayment
20%
$62,000
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,660
Total Expenses
$2,188
Mortgage P&I
98%
$1,620
Property Taxes
2%
$28
Home Insurance
7%
$108
PManagement
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
241 S Hobson, Mesa, AZ 85204 | $1,700 | 3 | 1 | 1050 | 1.1 mi |
29 W Southern Ave, Lot 44, Mesa, AZ 85210 | $1,350 | 3 | 2 | 896 | 0.5 mi |
658 S Grand, Mesa, AZ 85210 | $1,800 | 3 | 1 | 0.2 mi | |
647 W Edgewood Ave, Mesa, AZ 85210 | $1,800 | 3 | 2 | 1034 | 0.8 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