REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
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
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 PropertyRentBedsBathsSQFTDistance
14026 W Maryland Ave$19003213980.4 mi
26232 N 38th Ave$16953214160.8 mi
33813 W Rose Ln$21503214160.9 mi
46328 N 37th Dr$19253214160.9 mi
54450 W Solano Dr$17253214261 mi
64450 W Solano$17503214261 mi
74251 W Keim Dr$16953215220.3 mi
83514 W Maryland Ave$16953214161.4 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
123936 W Solar Dr$21003214601.3 mi
134818 W Krall St$19953214561.3 mi
144044 W Bethany Home Rd$19753215240.7 mi
154543 W Solano Dr N$19003214881.1 mi
164332 W Maryland Ave$165031.514080.3 mi
176226 N 36th Ave$19403214801.3 mi
185047 W Tuckey Ln$12003213961.7 mi
195640 N 46th Ave$18753214881.3 mi
204764 W Rose Ln$14953213201.1 mi
214243 W Gardenia Dr$18153214591.7 mi
226702 N 43rd Ave$160031.514080.6 mi
237049 N 41st Ln$17853213201.2 mi
243907 W Northview Ave$18903214751.7 mi
253433 W Claremont St$18493214801.6 mi