- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
4010 S 24th Pl, Phoenix, AZ 85040
$220,000 • 1 beds • 1 baths • 1045 sqft
This property looks like a bad Long-Term investment with a projected -7.25% first-year return on $46,200 initial cash invested.
Cash On Cash
-7.25%
Cap Rate
5.24%
Rent
$1,350
Signal: Med.
Cashflow
-$279
Financing
Purchase Price $220k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $46,200
Downpayment $44,000
Closing costs $2,200
Rehab $0
Furnishing $0
Cashflow
Total Income $1,350
Total Expenses $1,629
Mortgage P&I $1,171
Property Taxes $29
Home Insurance $77
PManagement $135
CapEx $68
Vacancy $81
Maintenance $68
Other $0
Google Maps with the subject property comparables is loading...