REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

212 E Raymond St, Phoenix, AZ 85040

3 beds • 1 baths • 992 sqft

Email

This property looks like a bad Long-Term investment with a projected -8% first-year return on $60,900 initial cash invested.

-8%

Cash On Cash

5.06%

Cap Rate

$1,720

Rent

-$406

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$290k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$60,900

Downpayment

20%

$58,000

Closing costs

1%

$2,900

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,720

Total Expenses

$2,126

Mortgage P&I

90%

$1,544

Property Taxes

2%

$33

Home Insurance

6%

$102

PManagement

10%

$172

CapEx

5%

$86

Vacancy

6%

$103

Maintenance

5%

$86

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis