Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.16% first-year return on $69,279 initial cash invested.
-0.16%
Cash On Cash
6.84%
Cap Rate
$2,650
Rent
-$9
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,650
Total Expenses
$2,659
Mortgage P&I
66%
$1,758
Property Taxes
4%
$97
Home Insurance
4%
$116
PManagement
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
733 S Revolta Cir, Mesa, AZ 85208 | $2,095 | 3 | 2 | 1615 | 0.3 mi |
1143 S Sawyer, Mesa, AZ 85208 | $2,180 | 3 | 2 | 1589 | 0.6 mi |
701 S Edgewater Dr, Mesa, AZ 85208 | $2,700 | 3 | 2 | 1566 | 0.5 mi |
1503 Leisure World, Mesa, AZ 85206 | $3,995 | 3 | 2 | 1600 | 1.2 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