REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

3421 W Port Au Prince Ln, Phoenix, AZ 85053

3 beds • 2 baths • 1128 sqft

Email

This property looks like a bad Long-Term investment with a projected -5.89% first-year return on $60,879 initial cash invested.

-5.89%

Cash On Cash

5.55%

Cap Rate

$1,920

Rent

-$299

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

$60,879

Downpayment

20%

$57,980

Closing costs

1%

$2,899

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,920

Total Expenses

$2,219

Mortgage P&I

80%

$1,543

Property Taxes

4%

$75

Home Insurance

5%

$102

PManagement

10%

$192

CapEx

5%

$96

Vacancy

6%

$115

Maintenance

5%

$96

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