REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
3527 W Garfield St, Phoenix, AZ 85009
$150,000 • 1 beds • 1 baths • 1056 sqft
This property looks like a bad Long-Term investment with a projected -10.67% first-year return on $31,500 initial cash invested.
Cash On Cash
-10.67%
Cap Rate
4.5%
Rent
$900
Signal: Low
Cashflow
-$280
Financing
Purchase Price $150k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $31,500
Downpayment $30,000
Closing costs $1,500
Rehab $0
Furnishing $0
Cashflow
Total Income $900
Total Expenses $1,180
Mortgage P&I $798
Property Taxes $96
Home Insurance $52
PManagement $90
CapEx $45
Vacancy $54
Maintenance $45
Other $0
Google Maps with the subject property comparables is loading...