Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.03% first-year return on $73,290 initial cash invested.
-12.03%
Cash On Cash
3.52%
Cap Rate
0.61
DSCR
$1,520
Rent
-$735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,520
Total Expenses
$2,255
Mortgage P&I
111%
$1,684
Property Taxes
4%
$54
Home Insurance
8%
$122
PManagement
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
316 N 84th Pl, Mesa, AZ 85207 | $1,750 | 2 | 1 | 1214 | 1.2 mi |
9316 E Balsam Ave, Apt 12, Mesa, AZ 85208 | $1,400 | 2 | 1 | 0.8 mi | |
9427 E University Dr, Lot 31, Mesa, AZ 85207 | $1,199 | 2 | 2 | 900 | 0.4 mi |
8921 E Crescent Ave, Mesa, AZ 85208 | $1,549 | 2 | 2 | 1008 | 1.4 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