Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.08% first-year return on $59,850 initial cash invested.
-1.08%
Cash On Cash
6.29%
Cap Rate
1.04
DSCR
$2,150
Rent
-$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,150
Total Expenses
$2,204
Mortgage P&I
67%
$1,441
Property Taxes
5%
$103
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6335 E Brown Rd, Mesa, AZ 85205 | $2,350 | 3 | 2 | 1439 | 0.3 mi |
6304 E Fairfield St, Mesa, AZ 85205 | $2,249 | 3 | 2 | 1424 | 0.2 mi |
444 N 64th St, Mesa, AZ 85205 | $2,200 | 3 | 2 | 1428 | 0.6 mi |
6440 E Duncan St, Mesa, AZ 85205 | $1,850 | 3 | 2 | 1546 | 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