REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

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 -2.97% first-year return on $54,600 initial cash invested.

Cash On Cash
-2.97%
Cap Rate
6.2%
Rent
$1,904
Cashflow
-$135
Rent Confidence:  High
Annual
$22,848
Median
$1,800
Avg
$1,904
Samples
25
Financing
Purchase Price  $260k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $54,600
Downpayment  20% $52,000
Closing costs  1% $2,600
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,904
Total Expenses  $2,039
Mortgage P&I  73% $1,384
Property Taxes  4% $70
Home Insurance  5% $91
PManagement  10% $190
CapEx  5% $95
Vacancy  6% $114
Maintenance  5% $95
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
110620 W Sells Dr$17993211790.1 mi
24601 N 102nd Ave, Unit 1146$16953211960.9 mi
310936 W Calle Del Sol$19203212000.8 mi
43909 N 105th Dr$16953211901 mi
54601 N 102nd Ave, Unit 1056$17953211961 mi
64601 N 102nd Ave$17953211961 mi
710770 W Highland Ave, Apt 59$23193212360.6 mi
810770 W Highland Ave, Apt 29$22193212360.6 mi
910770 W Highland Ave, Apt 18$29253212360.6 mi
109975 W Monterosa Ave$15953211891.3 mi
1110503 W Pasadena Ave$22803212500.9 mi
1211216 W Monterosa St$19553212381.3 mi
134309 N 108th Ave$21953213090.4 mi
1410503 W Windsor Blvd$18953211101.1 mi
1510712 W Montecito Ave$18303213200.3 mi
1610460 W Reade Ave$18153211071.1 mi
1711215 W Devonshire Ave$17703212381.3 mi
1810030 W Indian School Rd, Apt 246$16003212521.1 mi
1910714 W Glenrosa Ave$20403213200.4 mi
2010931 W Meadowbrook Ave$16993213080.6 mi
2111102 W Turney Ave$18003212920.7 mi
224202 N 113th Dr$16703212381.4 mi
234215 N 107th Ln$19953213200.5 mi
244345 N 112th Ave$15953210891 mi
2510024 W Sells Dr$17003212581.1 mi

Projections