Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.99% first-year return on $72,450 initial cash invested.
-8.99%
Cash On Cash
4.37%
Cap Rate
0.74
DSCR
$2,110
Rent
-$543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,450
Downpayment
20%
$69,000
Closing costs
1%
$3,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,110
Total Expenses
$2,653
Mortgage P&I
80%
$1,694
Property Taxes
6%
$125
Home Insurance
6%
$121
HOA
8%
$163
PManagement
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1630 N Matlock St, Mesa, AZ 85203 | $2,100 | 3 | 2 | 1372 | 0.3 mi |
811 E Hillview Cir, Unit M2, Mesa, AZ 85203 | $1,295 | 3 | 2 | 1400 | 0.6 mi |
630 E Jensen St, Unit 128, Mesa, AZ 85203 | $1,940 | 3 | 2 | 1436 | 0.3 mi |
907 E Hackamore St, Mesa, AZ 85203 | $3,170 | 3 | 2 | 1417 | 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