REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
2847 N 46th Ave APT 22, Phoenix, AZ 85035
$163,000 • 1 beds • 1 baths • 705 sqft

This property looks like a bad Long-Term investment with a projected -8.45% first-year return on $34,230 initial cash invested.

Cash On Cash
-8.45%
Cap Rate
4.73%
Rent
$1,110
Cashflow
-$241
Rent Confidence:  High
Annual
$13,320
Median
$1,120
Avg
$1,109
Samples
25
Financing
Purchase Price  $163k
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest
Total  $34,230
Downpayment  20% $32,600
Closing costs  1% $1,630
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,110
Total Expenses  $1,351
Mortgage P&I  75% $828
Property Taxes  2% $27
Home Insurance  5% $57
HOA  13% $149
PManagement  10% $111
CapEx  5% $56
Vacancy  6% $67
Maintenance  5% $56
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12911 N 47th Dr, Unit B, Phoenix, AZ 85031$1450117000.2 mi
22625 N 40th Dr, Unit 3, Phoenix, AZ 85009$850114000.6 mi
32031 N 51st Dr, Phoenix, AZ 85035$8351115191 mi
42625 N 40th Dr, Unit 2, Phoenix, AZ 85009$850113000.6 mi
53810 N Maryvale Pkwy, Apt 2009, Phoenix, AZ 85031$1195116721.4 mi
62642 N 43rd Ave, # 6C, Phoenix, AZ 85009$12952110360.2 mi
74620 W Mcdowell Rd, Unit 1L, Phoenix, AZ 85035$1120116300.9 mi
84620 W Mcdowell Rd, Apt 1062, Phoenix, AZ 85035$1145116301 mi
94620 W Mcdowell Rd, Apt 1075, Phoenix, AZ 85035$1250116301 mi
104620 W Mcdowell Rd, Apt 1111, Phoenix, AZ 85035$1145116301 mi
114620 W Mcdowell Rd, Apt 1058, Phoenix, AZ 85035$1145116301 mi
124620 W Mcdowell Rd, Apt 1079, Phoenix, AZ 85035$1120116301 mi
134620 W Mcdowell Rd, Apt 1060, Phoenix, AZ 85035$1120116301 mi
144620 W Mcdowell Rd, Apt 1088, Phoenix, AZ 85035$1225116301 mi
154620 W Mcdowell Rd, Apt 1087, Phoenix, AZ 85035$1250116301 mi
164620 W Mcdowell Rd, Apt 1110, Phoenix, AZ 85035$1071116301 mi
174620 W Mcdowell Rd, Apt 1071, Phoenix, AZ 85035$1075116301 mi
184620 W Mcdowell Rd, Apt 1059, Phoenix, AZ 85035$1200116301 mi
194620 W Mcdowell Rd, Apt 1114, Phoenix, AZ 85035$1129116301 mi
204620 W Mcdowell Rd, Apt 1081, Phoenix, AZ 85035$1134116301 mi
213675 W Osborn Rd, Apt 107, Phoenix, AZ 85019$1029116251.2 mi
223675 W Osborn Rd, Apt 208, Phoenix, AZ 85019$1029116251.2 mi
233675 W Osborn Rd, Apt 215, Phoenix, AZ 85019$1059116251.2 mi
243675 W Osborn Rd, Apt 138, Phoenix, AZ 85019$999116251.2 mi
253675 W Osborn Rd, Apt 121, Phoenix, AZ 85019$999116251.2 mi

Projections