REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
4219 W Citrus Way, Phoenix, AZ 85019
$200,000 • 3 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
Signal: Med.
Cashflow
$130
Financing
Purchase Price $200k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $42,000
Downpayment $40,000
Closing costs $2,000
Rehab $0
Furnishing $0
Cashflow
Total Income $1,815
Total Expenses $1,685
Mortgage P&I $1,064
Property Taxes $78
Home Insurance $70
PManagement $182
CapEx $91
Vacancy $109
Maintenance $91
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 4026 W Maryland Ave | $1900 | 3 | 2 | 1398 | 0.4 mi |
| 2 | 6232 N 38th Ave | $1695 | 3 | 2 | 1416 | 0.8 mi |
| 3 | 3813 W Rose Ln | $2150 | 3 | 2 | 1416 | 0.9 mi |
| 4 | 6328 N 37th Dr | $1925 | 3 | 2 | 1416 | 0.9 mi |
| 5 | 4450 W Solano Dr | $1725 | 3 | 2 | 1426 | 1 mi |
| 6 | 4450 W Solano | $1750 | 3 | 2 | 1426 | 1 mi |
| 7 | 4251 W Keim Dr | $1695 | 3 | 2 | 1522 | 0.3 mi |
| 8 | 3514 W Maryland Ave | $1695 | 3 | 2 | 1416 | 1.4 mi |
| 9 | 4117 W Cactus Wren Dr | $1995 | 3 | 2 | 1376 | 1 mi |
| 10 | 3605 W Bethany Home Rd, Apt 7 | $1349 | 3 | 2 | 1400 | 1.4 mi |
| 11 | 3940 W Glenn Dr | $1595 | 3 | 2 | 1446 | 1.4 mi |
| 12 | 3936 W Solar Dr | $2100 | 3 | 2 | 1460 | 1.3 mi |
| 13 | 4818 W Krall St | $1995 | 3 | 2 | 1456 | 1.3 mi |
| 14 | 4044 W Bethany Home Rd | $1975 | 3 | 2 | 1524 | 0.7 mi |
| 15 | 4543 W Solano Dr N | $1900 | 3 | 2 | 1488 | 1.1 mi |
| 16 | 4332 W Maryland Ave | $1650 | 3 | 1.5 | 1408 | 0.3 mi |
| 17 | 6226 N 36th Ave | $1940 | 3 | 2 | 1480 | 1.3 mi |
| 18 | 5047 W Tuckey Ln | $1200 | 3 | 2 | 1396 | 1.7 mi |
| 19 | 5640 N 46th Ave | $1875 | 3 | 2 | 1488 | 1.3 mi |
| 20 | 4764 W Rose Ln | $1495 | 3 | 2 | 1320 | 1.1 mi |
| 21 | 4243 W Gardenia Dr | $1815 | 3 | 2 | 1459 | 1.7 mi |
| 22 | 6702 N 43rd Ave | $1600 | 3 | 1.5 | 1408 | 0.6 mi |
| 23 | 7049 N 41st Ln | $1785 | 3 | 2 | 1320 | 1.2 mi |
| 24 | 3907 W Northview Ave | $1890 | 3 | 2 | 1475 | 1.7 mi |
| 25 | 3433 W Claremont St | $1849 | 3 | 2 | 1480 | 1.6 mi |