Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.72% first-year return on $59,850 initial cash invested.
-0.72%
Cash On Cash
6.33%
Cap Rate
1.05
DSCR
$2,160
Rent
-$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,160
Total Expenses
$2,196
Mortgage P&I
66%
$1,431
Property Taxes
5%
$103
Home Insurance
5%
$100
PManagement
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
464 N 61st Pl, Mesa, AZ 85205 | $2,220 | 3 | 2 | 1468 | 0.5 mi |
464 61st Plz, Mesa, AZ 85205 | $2,220 | 3 | 2 | 1468 | 0.5 mi |
6335 E Brown Rd, Mesa, AZ 85205 | $2,350 | 3 | 2 | 1439 | 0.3 mi |
6335 E Brown Rd, Unit 1129, Mesa, AZ 85205 | $2,200 | 3 | 2 | 1439 | 0.4 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