- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
1106 S 13th Pl, Phoenix, AZ 85034
$210,000 • 2 beds • 2 baths • 1126 sqft
This property might be a fair Long-Term investment with a projected 7.02% first-year return on $44,100 initial cash invested.
Cash On Cash
7.02%
Cap Rate
8.43%
Rent
$1,999
Signal: Med.
Cashflow
$258
Financing
Purchase Price $210k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $44,100
Downpayment $42,000
Closing costs $2,100
Rehab $0
Furnishing $0
Cashflow
Total Income $1,999
Total Expenses $1,741
Mortgage P&I $1,118
Property Taxes $29
Home Insurance $74
PManagement $200
CapEx $100
Vacancy $120
Maintenance $100
Other $0
Google Maps with the subject property comparables is loading...