REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
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 -15.28% first-year return on $53,970 initial cash invested.

Cash On Cash
-15.28%
Cap Rate
3.53%
Rent
$1,500
Signal: Med.
Cashflow
-$687
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  $1,500
Total Expenses  $2,187
Mortgage P&I  $1,368
Property Taxes  $39
Home Insurance  $90
HOA  $300
PManagement  $150
CapEx  $75
Vacancy  $90
Maintenance  $75
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, # 019A$1386117400.1 mi
51212 E Bethany Home Rd, # 048A$1386117400.1 mi
6929 E Bethany Home Rd, Apt 2$1099117120.7 mi
7929 E Bethany Home Rd, Apt 6$1299117120.7 mi
86131 N 16th St, # Aucmwd$1562117140.7 mi
96131 N 16th St, # Aucmmd$1425117140.7 mi
106131 N 16th St, # Aucmlr$1475117140.7 mi
116131 N 16th St, # Aucmkx$1192117140.7 mi
126131 N 16th St, # Aucmru$1306117140.7 mi
13777 E Stella Ln, Apt 226$2096117051 mi
14777 E Stella Ln, Apt 426$2080117051 mi
15777 E Stella Ln, Apt 156$1807117051 mi
16777 E Stella Ln, Apt 126$1536117051 mi
176210 N 12th Pl, Apt 3$1350117500.3 mi
18909 E Marlette Ave, Apt 2$1250116500.8 mi
19777 E Stella Ln, Apt 348$2016117361 mi
20777 E Stella Ln, Apt 342$2024117361 mi
21777 E Stella Ln, Apt 158$1759117361 mi
22909 E Marlette Ave, Apt 5$1195116500.8 mi
23777 E Stella Ln, Apt 452$1914117361 mi
24777 E Stella Ln, Apt 329$2103117391 mi
256215 N 14th St, Apt A$1550116120.5 mi