REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
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...
#Comparable PropertyRentBedsBathsSQFTDistance
12444 E Mobile Ln, Unit 2$1000110.9 mi
22444 E Mobile Ln, Unit 1$950110.9 mi
35611 S 32nd St$760117872.3 mi
42343 E Pueblo, Unit 18$9502111000.3 mi
53400 E Southern Ave$1529117262.6 mi
65611 S 32nd St, Apt 141$2293116922.4 mi
75611 S 32nd St, Apt 145$1373116922.4 mi
85611 S 32nd St, Apt 161$1373116922.4 mi
92510 E Pleasant Ln, Unit 2$1699116002.1 mi
102353 E Huntington Dr$155012.512241.8 mi
114028 S 15th St, Unit 2$799115831.9 mi
124028 S 15th St, Unit 5$699115501.9 mi
132331 E Pueblo Ave, Units 3 & 4$1000210.3 mi
142457 E Pueblo Ave, Apt 1$1250217750.3 mi
152331 E Pueblo Ave, Apt 1$1000217400.3 mi
162331 E Pueblo Ave$1100217400.3 mi
172458 E Encinas Ln, Unit 2$1350217260.1 mi
182458 E Encinas Ln, Unit 1$1350217260.1 mi
195608 S 21st Pl$16502210411.7 mi
205735 S 21st Pl$15502210411.9 mi
212922 E Roeser Rd$1300211.6 mi
222361 E Huntington Dr$16002210081.8 mi
232957 E Atlanta Ave, Apt 3$1600211.6 mi
242225 E Wood St, Apt 1$995216980.4 mi
255720 S 21st Pl$16992211001.9 mi