Property Analysis for 14820 N 31st Dr, Phoenix, AZ 85053

Long-Term Rental Analysis

14820 N 31st Dr, Phoenix, AZ 85053

$225,000 • 4 beds • 2 baths • 1656 sqft

This property might be a fair Long-Term investment with a projected 7.42% first-year return on $47,250 initial cash invested.

Cash On Cash

7.42%

Cap Rate

8.49%

Rent

$2,266

Cashflow

$292

Rent Confidence: High

Annual

$27,192

Median

$2,290

Avg

$2,265

Samples

Financing

Purchase Price $225k

Downpayment 20.0%

Interest Rate 6.9%

Mortgage Duration 30yr.

Cash To Invest

Total $47,250

Downpayment 20% $45,000

Closing costs 1% $2,250

Rehab 0% $0

Furnishing 0% $0

Cashflow

Total Income $2,266

Total Expenses $1,974

Mortgage P&I 52% $1,187

Property Taxes 5% $119

Home Insurance 3% $79

PManagement 10% $227

CapEx 5% $113

Vacancy 6% $136

Maintenance 5% $113

Other 0% $0

Google Maps with the subject property comparables is loading...

#	Comparable Property	Rent	Beds	Baths	SQFT	Distance
1	2741 W Acoma Dr	$2495	4	2	1737	0.9 mi
2	14643 N 25th Dr	$2520	4	2	1601	1.2 mi
3	2447 W Mandalay Ln	$2500	4	2	1601	1.3 mi
4	2430 W Joan De Arc Ave	$2100	4	2	1660	1.9 mi
5	3429 W Mandalay Ln	$2095	4	2	1472	0.6 mi
6	3147 W Greenway Rd	$2200	4	2	1900	0.5 mi
7	3141 W Pershing Ave	$2075	4	2	1554	1.6 mi
8	3519 W Mandalay Ln	$2400	4	2	1888	0.8 mi
9	2931 W Aster Dr	$2355	4	2	1560	2.1 mi
10	3610 W Sharon Ave	$2290	4	2	1839	1.5 mi
11	2715 W Acoma Dr	$2345	4	2	1911	1 mi
12	15444 N 23rd Ave	$2340	4	2	1820	1.9 mi
13	14829 N Danube Ct	$1785	4	2	1347	0.5 mi
14	3733 W Mandalay Ln	$2600	4	2	1956	1.1 mi
15	15813 N 35th Ln	$2150	4	2.5	1746	1.2 mi
16	15039 N 30th Dr	$2195	4	2	2160	0.4 mi
17	3431 W Acoma Dr	$2495	4	2	2106	0.7 mi
18	13651 N 33rd Ave	$2195	4	2	2070	1.1 mi
19	15049 N 27th Dr	$2100	4	2	1296	0.9 mi
20	3532 W Kathleen Rd	$2095	4	2.5	1853	1.2 mi
21	3361 W Phelps Rd	$2195	4	2	2028	2 mi
22	16826 N 31st Dr	$2400	4	2	2051	2 mi
23	13630 N 31st Dr	$2500	4	2	2212	1.2 mi
24	3529 W Kathleen Rd	$1895	4	2		1.2 mi
25	3538 W Marconi Ave	$2300	4	3	1738	1.3 mi

Projections