• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
4010 S 24th Pl, Phoenix, AZ 85040
$220,0001 beds • 1 baths • 1045 sqft

This property looks like a bad Long-Term investment with a projected -7.95% first-year return on $46,200 initial cash invested.

Cash On Cash
-7.95%
Cap Rate
5.08%
Rent
$1,313
Cashflow
-$306
Rent Confidence:  High
Annual
$15,756
Median
$1,300
Avg
$1,287
Samples
25
Financing

Purchase Price  $220k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $46,200
Downpayment  20% $44,000
Closing costs  1% $2,200
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,313
Total Expenses  $1,619
Mortgage P&I  89% $1,171
Property Taxes  2% $29
Home Insurance  6% $77
PManagement  10% $131
CapEx  5% $66
Vacancy  6% $79
Maintenance  5% $66
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12739 E Tamarisk Ave, Apt 4$700110.9 mi
22444 E Mobile Ln, Unit 1$1000110.9 mi
32444 E Mobile Ln, Unit 2$1000110.9 mi
45117 S 15th Pl$790112.1 mi
55611 S 32nd St$760117872.3 mi
62343 E Pueblo, Unit 18$9502111000.3 mi
73400 E Southern Ave$1529117262.6 mi
85611 S 32nd St, Apt 145$1401116922.4 mi
95611 S 32nd St, Apt 168$1400116922.4 mi
105611 S 32nd St, Apt 169$2271116922.4 mi
115611 S 32nd St, Apt 141$2122116922.4 mi
125611 S 32nd St, Apt 161$1373116922.4 mi
134415 S 28th St$1061115250.9 mi
142353 E Huntington Dr$155012.512241.8 mi
154028 S 15th St, Unit 2$799115831.9 mi
164028 S 15th St, Unit 5$699115501.9 mi
172330 E Huntington Dr$18502112241.8 mi
182331 E Pueblo Ave, Units 3 & 4$1000210.3 mi
192457 E Pueblo Ave, Apt 1$1250217750.3 mi
202331 E Pueblo Ave, Apt 1$1000217400.3 mi
215709 S 21st Ter$15752210411.8 mi
225608 S 21st Pl$16502210411.7 mi
235735 S 21st Pl$15502210411.9 mi
242922 E Roeser Rd$1300211.6 mi
252361 E Huntington Dr$16002210081.8 mi

Projections