REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
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...
#Comparable PropertyRentBedsBathsSQFTDistance
111 S 12th St, # 12-4113$18802211421.3 mi
211 S 12th St, # 12-4125$19252211421.3 mi
311 S 12th St, Unit B3$18842211431.3 mi
411 S 12th St, # 11-4102$19252210801.3 mi
511 S 12th St, # 11-5128$21152210801.3 mi
611 S 12th St, # 12-5135$21152210801.3 mi
711 S 12th St, # 11-3102$20202210801.3 mi
811 S 12th St, # 12-2135$19992210801.3 mi
911 S 12th St, # 12-3128$20652210801.3 mi
10101 N 7th St, Unit 133$19502211611.7 mi
11101 N 7th St, Unit 117$19002211611.7 mi
12411 S 3rd St, Apt 209$29682210761.7 mi
13411 S 3rd St, Apt 309$20752210761.7 mi
1411 S 12th St, # 12-4116$18202210221.3 mi
1511 S 12th St, Unit B1$20142210221.3 mi
16101 N 7th St, Unit 248$20952212591.7 mi
17101 N 7th St, Unit 244$17952212511.8 mi
18101 N 7th St, Unit 256$22002212591.8 mi
19101 N 7th St, Unit 109$19002212591.8 mi
20101 N 7th St, Unit 213$19002212591.8 mi
211014 S 2nd St$17252210001.7 mi
22337 N 13th St$19952210001.9 mi
23411 S 3rd St, Apt 121$2605229851.7 mi
24411 S 3rd St, Apt 205$2256229701.7 mi
25411 S 3rd St, Apt 105$3006229701.7 mi