Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.16% first-year return on $58,779 initial cash invested.
2.16%
Cash On Cash
6.98%
Cap Rate
1.16
DSCR
$2,350
Rent
$106
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,350
Total Expenses
$2,244
Mortgage P&I
60%
$1,405
Property Taxes
5%
$109
Home Insurance
4%
$98
HOA
1%
$20
PManagement
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6110 E Boise St, Mesa, AZ 85205 | $1,700 | 2 | 2 | 1431 | 0.3 mi |
1032 Leisure World, Mesa, AZ 85206 | $1,925 | 2 | 2 | 1374 | 0.8 mi |
6239 E Butte St, Mesa, AZ 85205 | $1,649 | 2 | 2 | 1318 | 0.2 mi |
6416 E Decatur St, Mesa, AZ 85205 | $1,900 | 2 | 2 | 1303 | 0.6 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