REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
2127 N 77th Dr, Phoenix, AZ 85035
$300,000 • 2 beds • 3 baths • 1285 sqft

This property looks like a bad Long-Term investment with a projected -14% first-year return on $63,000 initial cash invested.

Cash On Cash
-14%
Cap Rate
3.8%
Rent
$1,753
Cashflow
-$735
Rent Confidence:  High
Annual
$21,036
Median
$1,727
Avg
$1,751
Samples
25
Financing
Purchase Price  $300k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $63,000
Downpayment  $60,000
Closing costs  $3,000
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,753
Total Expenses  $2,488
Mortgage P&I  $1,597
Property Taxes  $171
Home Insurance  $105
HOA  $159
PManagement  $175
CapEx  $88
Vacancy  $105
Maintenance  $88
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11822 N 77th Gln$18252312850.4 mi
21612 N 77th Gln$19502312850.6 mi
31927 N 78th Dr$18752313830.3 mi
42343 N 83rd Dr$17252313041.3 mi
52350 N 84th Dr$17252314491.5 mi
68431 W Vernon Ave$19952315221.5 mi
78420 W Lewis Ave$17502315221.5 mi
82334 N 84th Dr$185022.514491.5 mi
91516 N 80th Dr$20952212271 mi
101417 N 80th Ln$15952212271.1 mi
111404 N 80th Dr$17452212271.1 mi
128106 W Groom Creek Rd$16502212271.1 mi
138153 W Groom Creek Rd$17502212271.2 mi
147205 W Mcdowell Rd$16402211981.2 mi
158419 W Lewis Ave$179922.515221.5 mi
167205 W Mcdowell Rd, Apt 1045$17782211981.3 mi
177205 W Mcdowell Rd, Apt 2087$18202211981.3 mi
187205 W Mcdowell Rd, Apt 1094$16482211981.3 mi
197205 W Mcdowell Rd, Apt 1097$17272211981.3 mi
207205 W Mcdowell Rd, Apt 1054$16952211981.3 mi
217205 W Mcdowell Rd, Apt 1025$16522211981.3 mi
227205 W Mcdowell Rd, Apt 1082$16622211981.3 mi
237205 W Mcdowell Rd, Apt 1099$15952211981.3 mi
247205 W Mcdowell Rd, Apt 1056$15752211981.3 mi
257205 W Mcdowell Rd, Apt 1095$16572211981.3 mi