REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
1613 S 5th St, Phoenix, AZ 85004
$279,690 • 2 beds • 1 baths • 738 sqft

This property looks like a bad Long-Term investment with a projected -11.73% first-year return on $58,735 initial cash invested.

Cash On Cash
-11.73%
Cap Rate
4.23%
Rent
$1,412
Cashflow
-$574
Rent Confidence:  High
Annual
$16,944
Median
$1,399
Avg
$1,418
Samples
25
Financing
Purchase Price  $280k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $58,735
Downpayment  $55,938
Closing costs  $2,797
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,412
Total Expenses  $1,986
Mortgage P&I  $1,489
Property Taxes  $31
Home Insurance  $98
PManagement  $141
CapEx  $71
Vacancy  $85
Maintenance  $71
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1513 W Pima St, Unit 2$1150217681.3 mi
21145 W Tonto St, Apt 1$925217252.1 mi
31317 W Pima St, Unit 2$1995218002.1 mi
41236 S 12th Ave, Apt 1$1325216502 mi
51146 W Apache St, Apt 2$1400216502 mi
6818 S 1st Ave$1200219051.1 mi
71448 S 13th Ave, Apt 2$825216212.1 mi
81444 S 13th Ave, Apt 4$825216212.1 mi
91444 S 13th Ave, Apt 3$1040216212.1 mi
101448 S 13th Ave, Apt 3$985216212.1 mi
111019 S 4th Ave, Unit Front$1500219501.3 mi
12241 E Elwood St, Apt 2$1399216002.1 mi
13901 E Van Buren St$143917182.1 mi
14901 E Van Buren St, Apt 3048$178917182.1 mi
15901 E Van Buren St, Apt 3023$151917182.1 mi
1611 S 12th St, # 12-1125$135016932 mi
17101 N 7th St, Unit 175$169521.59632 mi
18101 N 7th St$180021.59631.9 mi
19411 S 3rd St, Apt 306$2247229001.3 mi
20411 S 3rd St, Apt 214$1741117351.3 mi
21411 S 3rd St, Apt 313$1813117351.3 mi
2211 S 12th St, # 11-5120$132016152 mi
2311 S 12th St, # 11-2118$134016152 mi
2411 S 12th St, # 11-4104$137516152 mi
2511 S 12th St, # 11-5130$145516152 mi