Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.56% first-year return on $31,290 initial cash invested.
4.56%
Cash On Cash
7.51%
Cap Rate
1.26
DSCR
$1,430
Rent
$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,290
Downpayment
20%
$29,800
Closing costs
1%
$1,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,430
Total Expenses
$1,311
Mortgage P&I
52%
$742
Property Taxes
1%
$14
Home Insurance
4%
$52
HOA
9%
$130
PManagement
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
208 N 100th Pl, Mesa, AZ 85207 | $1,740 | 2 | 1 | 900 | 1 mi |
331 N 93rd St, Apt 2, Mesa, AZ 85207 | $995 | 1 | 1 | 600 | 0.6 mi |
8921 E Crescent Ave, Mesa, AZ 85208 | $1,745 | 2 | 2 | 0.6 mi | |
9966 E Birchwood Ave, Mesa, AZ 85208 | $1,100 | 2 | 2 | 864 | 0.9 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