REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

1000 E Garfield St, Phoenix, AZ 85006

2 beds • 1 baths • 736 sqft

Email

This property looks like a bad Long-Term investment with a projected -8.43% first-year return on $58,779 initial cash invested.

-8.43%

Cash On Cash

4.55%

Cap Rate

0.76

DSCR

$1,600

Rent

-$413

Cashflow

$28,560

Annual

$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

$1,600

Total Expenses

$2,013

Mortgage P&I

87%

$1,394

Property Taxes

7%

$105

Home Insurance

6%

$98

PManagement

10%

$160

CapEx

5%

$80

Vacancy

6%

$96

Maintenance

5%

$80

Other

0%

$0

Google Maps with comparables properties is loading...

Comparable Property

Rent

Beds

Baths

SQFT

Distance

777 N 9th St, Phoenix, AZ 85006

$1,699

2

1

719

0.1 mi

1017 E Moreland St, Phoenix, AZ 85006

$1,195

2

1

700

0.2 mi

1221 E Roosevelt St, Unit B, Phoenix, AZ 85006

$1,350

2

1

684

0.3 mi

1228 E Taylor St, Phoenix, AZ 85006

$1,899

2

1

675

0.4 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

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis