REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

4132 W Mulberry Dr, Phoenix, AZ 85019

3 beds • 2 baths • 1200 sqft

Email

This property looks like a bad Long-Term investment with a projected -9.54% first-year return on $62,790 initial cash invested.

-9.54%

Cash On Cash

4.73%

Cap Rate

$1,710

Rent

-$499

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$299k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$62,790

Downpayment

20%

$59,800

Closing costs

1%

$2,990

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,710

Total Expenses

$2,209

Mortgage P&I

93%

$1,591

Property Taxes

4%

$67

Home Insurance

6%

$105

PManagement

10%

$171

CapEx

5%

$86

Vacancy

6%

$103

Maintenance

5%

$86

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