REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
10619 W Sells Dr, Phoenix, AZ 85037
$260,000 • 3 beds • 2 baths • 1179 sqft

This property looks like a bad Long-Term investment with a projected -4.68% first-year return on $54,600 initial cash invested.

Cash On Cash
-4.68%
Cap Rate
5.82%
Rent
$1,800
Signal: Med.
Cashflow
-$213
Financing
Purchase Price  $260k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $54,600
Downpayment  $52,000
Closing costs  $2,600
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,800
Total Expenses  $2,013
Mortgage P&I  $1,384
Property Taxes  $70
Home Insurance  $91
PManagement  $180
CapEx  $90
Vacancy  $108
Maintenance  $90
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
110620 W Sells Dr$17993211790.1 mi
210936 W Calle Del Sol$19203212000.8 mi
34601 N 102nd Ave, Unit 1146$16953211960.9 mi
43909 N 105th Dr$18753211901 mi
59980 W Devonshire Ave$17003211891.3 mi
69975 W Monterosa Ave$15953211891.3 mi
710503 W Pasadena Ave$22803212500.9 mi
84406 N 111th Dr$18503211040.8 mi
911128 W Monterosa St$19553212381.2 mi
104309 N 108th Ave$21953213090.4 mi
1110503 W Windsor Blvd$18953211101.1 mi
1210712 W Montecito Ave$18303213200.3 mi
1310460 W Reade Ave$18153211071.1 mi
1411215 W Devonshire Ave$17703212381.3 mi
1510030 W Indian School Rd, Apt 246$16753212521.1 mi
1610714 W Glenrosa Ave$17653213200.4 mi
1711224 W Devonshire Ave$17203212381.3 mi
1811102 W Turney Ave$18003212920.7 mi
195009 N 104th Ave$17453211071.1 mi
204202 N 113th Dr$17493212381.4 mi
2111106 W Roma Ave$25453212920.7 mi
2210024 W Sells Dr$17003212581.1 mi
2310440 W Medlock Dr$24753211101.2 mi
2410907 W Heatherbrae Dr$176031.511750.7 mi
2511211 W Heatherbrae Dr$19003210891.2 mi