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

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
1250 E Bethany Home Rd UNIT 16, Phoenix, AZ 85014
$257,000 • 1 beds • 1 baths • 696 sqft

This property looks like a bad Long-Term investment with a projected -17.48% first-year return on $53,970 initial cash invested.

Cash On Cash
-17.48%
Cap Rate
3.04%
Rent
$1,365
Cashflow
-$786
Rent Confidence:  High
Annual
$16,380
Median
$1,386
Avg
$1,365
Samples
25
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  $1,365
Total Expenses  $2,151
Mortgage P&I  100% $1,368
Property Taxes  3% $39
Home Insurance  7% $90
HOA  22% $300
PManagement  10% $136
CapEx  5% $68
Vacancy  6% $82
Maintenance  5% $68
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11320 E Bethany Home Rd$1500116970.1 mi
26210 N 12th Place N 12th Pl, Unit 6212$1400117000.3 mi
31212 E Bethany Home Rd, # 201$1325117190.1 mi
46220 N 14th St, Apt B$1405116750.4 mi
51212 E Bethany Home Rd, # 029A$1386117400.1 mi
61212 E Bethany Home Rd, # 28$1386117400.1 mi
71212 E Bethany Home Rd, # 18$1386117400.1 mi
81212 E Bethany Home Rd, # 047A$1386117400.1 mi
91212 E Bethany Home Rd, # 017A$1386117400.1 mi
101212 E Bethany Home Rd, # 52$1386117400.1 mi
111212 E Bethany Home Rd, # 20$1386117400.1 mi
121212 E Bethany Home Rd, # 38$1386117400.1 mi
131212 E Bethany Home Rd, # 019A$1386117400.1 mi
141212 E Bethany Home Rd, # 048A$1386117400.1 mi
15929 E Bethany Home Rd, Apt 2$1099117120.7 mi
166131 N 16th St, # #aucmdr$1450117140.7 mi
176131 N 16th St, # Aucmwd$1450117140.7 mi
186131 N 16th St, # Aucmmd$1425117140.7 mi
196131 N 16th St, # Aucmlr$1475117140.7 mi
206131 N 16th St, # Aucmkx$1192117140.7 mi
216131 N 16th St, # Aucmru$1306117140.7 mi
226210 N 12th Pl, Apt 3$1250117500.3 mi
23909 E Marlette Ave, Apt 2$1250116500.8 mi
24909 E Marlette Ave, Apt 5$1195116500.8 mi
256215 N 14th St, Apt A$1550116120.5 mi

Projections