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

Project Rental Revenue For Any Address

Long-Term Rental Analysis
1440 E Pierce St, Phoenix, AZ 85006
$300,0004 beds • 2 baths • 1388 sqft

This property looks like a bad Long-Term investment with a projected -0.95% first-year return on $63,000 initial cash invested.

Cash On Cash
-0.95%
Cap Rate
6.68%
Rent
$2,444
Cashflow
-$50
Rent Confidence:  High
Annual
$29,328
Median
$2,300
Avg
$2,446
Samples
25
Financing

Purchase Price  $300k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $63,000
Downpayment  20% $60,000
Closing costs  1% $3,000
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $2,444
Total Expenses  $2,494
Mortgage P&I  65% $1,597
Property Taxes  6% $157
Home Insurance  4% $105
PManagement  10% $244
CapEx  5% $122
Vacancy  6% $147
Maintenance  5% $122
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11826 E Portland St$19954212380.9 mi
21214 E Garfield St$27004316900.5 mi
3322 N 13th St, Unit 1$349942.519800.6 mi
41641 E Monroe St, Unit B$250043.515280.8 mi
51529 E Mckinley St$19953212930.2 mi
61348 E Brill St, Apt 1$22503214281 mi
7617 N 14th St$23953212260.2 mi
8326 N 15th St$20003212310.4 mi
91150 E Polk St$23954319740.7 mi
101522 E Pierce St, Unit A$19853211900.1 mi
111522 E Pierce St, # A$22953211900.1 mi
121327 E Pierce St$23003212000.3 mi
131633 E Garfield St$23003212000.4 mi
14329 N 12th St, Unit A$32003211960.6 mi
15501 N 13th St, Apt A$23953216460.4 mi
16125 N 18th St, Apt 222$22503212060.9 mi
17125 N 18th St, Apt 121$22503212060.9 mi
18125 N 18th St, Apt 221$22503212060.9 mi
19918 E Taylor St$26003216001 mi
20322 N 13th St$33004416600.6 mi
21340 N 12th St, Unit A$18503211500.7 mi
22340 N 12th St$18503211500.7 mi
23606 N 14th St$26003211000.2 mi
241638 E Willetta St$39953211601 mi
25330 N 15th St$19953211000.4 mi

Projections