Zip Code 85203 — Mesa, AZ
🔴WEAK— appreciation play onlyCap Rate
3.2%
Monthly Cash Flow
-$1,198
Median Home Price
$451,578
DSCR
0.50
🏠 Fair Market Rents
- Studio
- $1,290/mo
- 1 Bedroom
- $1,410/mo
- 2 Bedroom
- $1,660/mo
- 3 Bedroom
- $2,250/mo
- 4 Bedroom
- $2,560/mo
📊 Investment Metrics
- Cap Rate
- 3.2%
- Cash-on-Cash Return
- -13.8%
- Price-to-Rent Ratio
- 16.7
- 1% Rule
- 0.50%
- Gross Rent Multiplier
- 16.7
- Vacancy Rate
- 8.0%
📋 Assumptions Used
20% down payment, 7.000000000000001% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →