REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
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 -17.01% first-year return on $53,970 initial cash invested.

Cash On Cash
-17.01%
Cap Rate
3.14%
Rent
$1,396
Cashflow
-$765
Rent Confidence:  High
Annual
$16,752
Median
$1,386
Avg
$1,395
Samples
25
Financing
Purchase Price  $257k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $53,970
Downpayment  $51,400
Closing costs  $2,570
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,396
Total Expenses  $2,161
Mortgage P&I  $1,368
Property Taxes  $39
Home Insurance  $90
HOA  $300
PManagement  $140
CapEx  $70
Vacancy  $84
Maintenance  $70
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11320 E Bethany Home Rd$1500116970.1 mi
21320 E Bethany Home Rd, Unit 80$1500116970.1 mi
36210 N 12th Place N 12th Pl, Unit 6212$1400117000.3 mi
41212 E Bethany Home Rd, # 201$1325117190.1 mi
56220 N 14th St, Apt B$1405116750.4 mi
61212 E Bethany Home Rd, # 18$1386117400.1 mi
71212 E Bethany Home Rd, # 38$1386117400.1 mi
81212 E Bethany Home Rd, # 048A$1386117400.1 mi
91212 E Bethany Home Rd, # 019A$1386117400.1 mi
10929 E Bethany Home Rd, Apt 2$1099117120.7 mi
116131 N 16th St, # Aucmwd$1450117140.7 mi
126131 N 16th St, # #aucmdr$1450117140.7 mi
136131 N 16th St, # Aucmlr$1475117140.7 mi
146131 N 16th St, # Aucmmd$1425117140.7 mi
156131 N 16th St, # Aucmru$1306117140.7 mi
166131 N 16th St, # Aucmkx$1192117140.7 mi
17777 E Stella Ln, Apt 156$1807117051 mi
186210 N 12th Pl, Apt 3$1350117500.3 mi
19909 E Marlette Ave, Apt 2$1250116500.8 mi
20909 E Marlette Ave, Apt 5$1195116500.8 mi
21777 E Stella Ln, Apt 452$1914117361 mi
226215 N 14th St, Apt A$1550116120.5 mi
236131 N 16th St, # Aucmpp$1300116130.7 mi
246131 N 16th St, # Aucmah$1275116130.7 mi
256131 N 16th St, # Aucmcg$1169116130.7 mi