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 -6.29% first-year return on $63,000 initial cash invested.

-6.29%

Cash On Cash

5.46%

Cap Rate

0.86

DSCR

$1,980

Rent

-$330

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

|

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

$1,980

Total Expenses

$2,310

Mortgage P&I

81%

$1,597

Property Taxes

5%

$93

Home Insurance

5%

$105

HOA

0%

$0

Property Management

10%

$198

CapEx

5%

$99

Vacancy

6%

$119

Maintenance

5%

$99

Other

0%

$0

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis