REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

510 N 10th St, Phoenix, AZ 85006

3 beds • 1 baths • 768 sqft

Email

This property looks like a bad Long-Term investment with a projected -12.61% first-year return on $63,000 initial cash invested.

-12.61%

Cash On Cash

4.04%

Cap Rate

0.63

DSCR

$1,530

Rent

-$662

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$300k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$63,000

Downpayment

20%

$60,000

Closing costs

1%

$3,000

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,530

Total Expenses

$2,192

Mortgage P&I

104%

$1,597

Property Taxes

6%

$93

Home Insurance

7%

$105

PManagement

10%

$153

CapEx

5%

$76

Vacancy

6%

$92

Maintenance

5%

$76

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