Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.04% first-year return on $31,500 initial cash invested.
12.04%
Cash On Cash
9.21%
Cap Rate
1.52
DSCR
$1,610
Rent
$316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,610
Total Expenses
$1,294
Mortgage P&I
47%
$755
Property Taxes
4%
$69
Home Insurance
3%
$52
PManagement
10%
$161
CapEx
5%
$80
Vacancy
6%
$97
Maintenance
5%
$80
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5915 E Anaheim St, Mesa, AZ 85205 | $1,649 | 2 | 2 | 1051 | 0.6 mi |
5432 E Butte St, Mesa, AZ 85205 | $1,395 | 2 | 2 | 1116 | 0.3 mi |
5328 E Decatur St, Mesa, AZ 85205 | $1,599 | 2 | 2 | 1118 | 0.6 mi |
6246 E Adobe Rd, Mesa, AZ 85205 | $1,900 | 2 | 2 | 1051 | 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