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

Project Rental Revenue For Any Address

Long-Term Rental Analysis
4219 W Citrus Way, Phoenix, AZ 85019
$200,0003 beds • 2 baths • 1416 sqft

This property might be a fair Long-Term investment with a projected 3.71% first-year return on $42,000 initial cash invested.

Cash On Cash
3.71%
Cap Rate
7.71%
Rent
$1,815
Cashflow
$130
Rent Confidence:  High
Annual
$21,780
Median
$1,775
Avg
$1,815
Samples
25
Financing

Purchase Price  $200k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $42,000
Downpayment  20% $40,000
Closing costs  1% $2,000
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,815
Total Expenses  $1,685
Mortgage P&I  59% $1,064
Property Taxes  4% $78
Home Insurance  4% $70
PManagement  10% $182
CapEx  5% $91
Vacancy  6% $109
Maintenance  5% $91
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14026 W Maryland Ave$19003213980.4 mi
26232 N 38th Ave$16953214160.8 mi
33813 W Rose Ln$21503214160.9 mi
44221 W Palo Verde Dr$17753213800.7 mi
54450 W Solano Dr$17253214261 mi
64450 W Solano$17503214261 mi
73632 W Ocotillo Rd$16753214161.3 mi
84251 W Keim Dr$16953215220.3 mi
94117 W Cactus Wren Dr$19953213761 mi
103605 W Bethany Home Rd, Apt 7$13493214001.4 mi
113940 W Glenn Dr$15953214461.4 mi
124238 W Nicolet Ave$21003213971.5 mi
133936 W Solar Dr$21003214601.3 mi
144818 W Krall St$19953214561.3 mi
154543 W Solano Dr N$19003214881.1 mi
164332 W Maryland Ave$164531.514080.3 mi
176536 N 43rd Ave$145031.514080.4 mi
186226 N 36th Ave$19403214801.3 mi
196537 N 44th Ave$170031.514080.4 mi
204522 W Keim Dr$18953215570.7 mi
215640 N 46th Ave$18753214881.3 mi
224008 W Mclellan Blvd$17303215700.6 mi
234764 W Rose Ln$14953213201.1 mi
244818 W Rose Ln$21003213201.1 mi
253747 W Montebello Ave$21353215031.4 mi

Projections