REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
529 N 41st Pl, Phoenix, AZ 85008
$300,000 • 2 beds • 1 baths • 949 sqft

This property looks like a bad Long-Term investment with a projected -13.9% first-year return on $63,000 initial cash invested.

Cash On Cash
-13.9%
Cap Rate
3.75%
Rent
$1,427
Cashflow
-$730
Rent Confidence:  High
Annual
$17,124
Median
$1,450
Avg
$1,411
Samples
25
Financing
Purchase Price  $300k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $63,000
Downpayment  $60,000
Closing costs  $3,000
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,427
Total Expenses  $2,157
Mortgage P&I  $1,597
Property Taxes  $84
Home Insurance  $105
PManagement  $143
CapEx  $71
Vacancy  $86
Maintenance  $71
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14027 E Moreland St$1350219800.7 mi
24751 E Belleview St$1450219681.3 mi
34753 E Moreland St$1450219681.3 mi
44757 E Belleview St$1495219681.4 mi
51243 N 47th Pl$1750219681.4 mi
64103 E Moreland St, Apt 2$1500218500.7 mi
74103 E Moreland St$1500218500.7 mi
84103 E Moreland St, Apt 4$1500218500.7 mi
91255 N 47th Pl$1750218801.4 mi
104102 E Portland St, Apt 2$1300218000.7 mi
114121 E Moreland St$1350218000.7 mi
124121 E Moreland St, Apt 4$1200218000.7 mi
134102 E Portland St$1300218000.7 mi
144022 E Portland St$1300218000.7 mi
154115 E Moreland St, Apt 1$1495218000.7 mi
164010 E Portland St, Apt 1$1495218000.7 mi
171211 N 47th Pl$109921.59681.4 mi
184109 E Moreland St, Apt 3$1299217950.7 mi
194103 E Moreland St, Apt 3$1395217860.7 mi
201723 N 42nd St, Unit 2$1550218051.5 mi
214220 E Almeria Rd, Unit 215$1095218001.4 mi
224220 E Almeria Rd, Unit 116$1295218001.4 mi
234128 E Moreland St, Apt 3$1500217520.8 mi
244940 E Holly St, Apt B$949217501.2 mi
251305 N 44th St$190021.511041 mi