REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
4619 S 21st St, Phoenix, AZ 85040
$265,000 • 2 beds • 1 baths • 798 sqft

This property looks like a bad Long-Term investment with a projected -13.91% first-year return on $55,650 initial cash invested.

Cash On Cash
-13.91%
Cap Rate
3.74%
Rent
$1,209
Cashflow
-$645
Rent Confidence:  High
Annual
$14,508
Median
$1,200
Avg
$1,192
Samples
25
Financing
Purchase Price  $265k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $55,650
Downpayment  $53,000
Closing costs  $2,650
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,209
Total Expenses  $1,854
Mortgage P&I  $1,410
Property Taxes  $37
Home Insurance  $93
PManagement  $121
CapEx  $60
Vacancy  $73
Maintenance  $60
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12457 E Pueblo Ave, Apt 1$1250217751 mi
22331 E Pueblo Ave, Apt 1$1000217400.7 mi
32331 E Pueblo Ave$1100217400.7 mi
42458 E Encinas Ln, Unit 1$1350217261.1 mi
52458 E Encinas Ln, Unit 2$1350217261.1 mi
62225 E Wood St, Apt 1$995216980.6 mi
71623 E Wood St, Apt 101$1300217000.9 mi
82906 E Roeser Rd, Apt 2$1400217501.9 mi
92906 E Roeser Rd, Apt 3$1400217501.9 mi
102906 E Roeser Rd, Apt 1$1400217501.9 mi
112747 E Chipman Rd, Apt 1$1149217251.4 mi
122953 E Atlanta Ave, Apt 2$1450217502 mi
132953 E Atlanta Ave, Apt 3$1450217502 mi
142953 E Atlanta Ave, Apt 1$1450217502 mi
152824 E Wier Ave, Apt 1$1500217001.5 mi
162918 E Roeser Dr, Unit 3$1050217001.9 mi
172918 E Roeser Rd, Apt 1$1300217001.9 mi
182922 E Roeser Rd, Apt 3$1050217001.9 mi
192922 E Roeser Rd, Apt 1$1200217001.9 mi
206602 S 22nd St, Apt 3$1050216881.9 mi
212510 E Pueblo Ave, Apt 2$900216211.1 mi
222510 E Pueblo Unit Ave, Apt 2$900216211.1 mi
232510 E Pueblo Unit Ave, Apt 1$900216211.1 mi
242510 E Pueblo Ave, Apt 1$900216211.1 mi
252331 E Pueblo Ave, Units 3 & 4$1000210.7 mi