• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
1250 E Bethany Home Rd UNIT 16, Phoenix, AZ 85014
$257,0001 beds • 1 baths • 696 sqft

This property looks like a bad Long-Term investment with a projected -15.94% first-year return on $53,970 initial cash invested.

Cash On Cash
-15.94%
Cap Rate
3.38%
Rent
$1,460
Cashflow
-$717
Financing

Purchase Price  $257k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $53,970
Downpayment  20% $51,400
Closing costs  1% $2,570
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,460
Total Expenses  $2,177
Mortgage P&I  94% $1,368
Property Taxes  3% $39
Home Insurance  6% $90
HOA  21% $300
PManagement  10% $146
CapEx  5% $73
Vacancy  6% $88
Maintenance  5% $73
Other  0% $0
Google Maps with the subject property comparables is loading...

Projections