- Airbnb
- Long-Term
- Mid-Term
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 Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 10620 W Sells Dr | $1799 | 3 | 2 | 1179 | 0.1 mi |
2 | 10936 W Calle Del Sol | $1920 | 3 | 2 | 1200 | 0.8 mi |
3 | 4601 N 102nd Ave, Unit 1146 | $1695 | 3 | 2 | 1196 | 0.9 mi |
4 | 3909 N 105th Dr | $1875 | 3 | 2 | 1190 | 1 mi |
5 | 9980 W Devonshire Ave | $1700 | 3 | 2 | 1189 | 1.3 mi |
6 | 9975 W Monterosa Ave | $1595 | 3 | 2 | 1189 | 1.3 mi |
7 | 10503 W Pasadena Ave | $2280 | 3 | 2 | 1250 | 0.9 mi |
8 | 4406 N 111th Dr | $1850 | 3 | 2 | 1104 | 0.8 mi |
9 | 11128 W Monterosa St | $1955 | 3 | 2 | 1238 | 1.2 mi |
10 | 4309 N 108th Ave | $2195 | 3 | 2 | 1309 | 0.4 mi |
11 | 10503 W Windsor Blvd | $1895 | 3 | 2 | 1110 | 1.1 mi |
12 | 10712 W Montecito Ave | $1830 | 3 | 2 | 1320 | 0.3 mi |
13 | 10460 W Reade Ave | $1815 | 3 | 2 | 1107 | 1.1 mi |
14 | 11215 W Devonshire Ave | $1770 | 3 | 2 | 1238 | 1.3 mi |
15 | 10030 W Indian School Rd, Apt 246 | $1675 | 3 | 2 | 1252 | 1.1 mi |
16 | 10714 W Glenrosa Ave | $1765 | 3 | 2 | 1320 | 0.4 mi |
17 | 11224 W Devonshire Ave | $1720 | 3 | 2 | 1238 | 1.3 mi |
18 | 11102 W Turney Ave | $1800 | 3 | 2 | 1292 | 0.7 mi |
19 | 5009 N 104th Ave | $1745 | 3 | 2 | 1107 | 1.1 mi |
20 | 4202 N 113th Dr | $1749 | 3 | 2 | 1238 | 1.4 mi |
21 | 11106 W Roma Ave | $2545 | 3 | 2 | 1292 | 0.7 mi |
22 | 10024 W Sells Dr | $1700 | 3 | 2 | 1258 | 1.1 mi |
23 | 10440 W Medlock Dr | $2475 | 3 | 2 | 1110 | 1.2 mi |
24 | 10907 W Heatherbrae Dr | $1760 | 3 | 1.5 | 1175 | 0.7 mi |
25 | 11211 W Heatherbrae Dr | $1900 | 3 | 2 | 1089 | 1.2 mi |