REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
2702 W Polk St, Phoenix, AZ 85009
$250,0003 beds • 2 baths • 1100 sqft

This property looks like a bad Long-Term investment with a projected -2.56% first-year return on $52,500 initial cash invested.

Cash On Cash
-2.56%
Cap Rate
6.29%
Rent
$1,840
Signal: Low
Cashflow
-$112
Financing

Purchase Price  $250k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $52,500
Downpayment  $50,000
Closing costs  $2,500
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,840
Total Expenses  $1,952
Mortgage P&I  $1,331
Property Taxes  $55
Home Insurance  $88
PManagement  $184
CapEx  $92
Vacancy  $110
Maintenance  $92
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13129 W Pierce St$15953211400.9 mi
22034 W Hadley St$15993211222 mi
31538 W Fillmore St, Unit D$20693211002.3 mi
41923 W Palm Ln$22003211402.3 mi
51626 W Taylor St$25503210412.2 mi
6818 N 39th Ave Apt C$14953211742.4 mi
73614 W Portland St$17453212162 mi
83634 W Granada Rd$19153212082.6 mi
92010 W Holly St$18403212742.4 mi
102845 W Fillmore St, Apt 1$1595328100.4 mi
111342 W Fillmore St$15003212782.5 mi
12126 S 27th Ave$15003110000.8 mi
132025 W Jefferson St$2600321.5 mi
143401 W Monte Vista Rd$17003111002.4 mi
151310 W Taylor St$13953111002.6 mi
16374 N 20th Dr$20003112241.3 mi
172402 W Jefferson St$23003216320.9 mi
182413 W Yuma St$1800322.1 mi
193045 W Coronado Rd$21503110001.8 mi
203326 W Maricopa St$2000328002.1 mi
213238 W Garfield St$17453216531.3 mi
22415 N 17th Dr$24003110032 mi
233837 W Lincoln St$2200322.6 mi
241622 W Willetta St, Unit A$23753214952.5 mi
251811 W Tonto St, Unit 2$13003110052.4 mi