REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
529 N 41st Pl, Phoenix, AZ 85008
$300,0002 beds • 1 baths • 949 sqft

This property looks like a bad Long-Term investment with a projected -14.29% first-year return on $63,000 initial cash invested.

Cash On Cash
-14.29%
Cap Rate
3.67%
Rent
$1,400
Signal: Low
Cashflow
-$750
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  $1,400
Total Expenses  $2,150
Mortgage P&I  $1,597
Property Taxes  $84
Home Insurance  $105
PManagement  $140
CapEx  $70
Vacancy  $84
Maintenance  $70
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14027 E Moreland St$1350219800.7 mi
24753 E Moreland St$1450219681.3 mi
34751 E Belleview St$1750219681.4 mi
44757 E Belleview St$1495219681.4 mi
51243 N 47th Pl$1750219681.4 mi
64103 E Moreland St, Apt 1$1750218500.7 mi
74103 E Moreland St, Apt 4$1850218500.7 mi
81255 N 47th Pl$1850218801.4 mi
94147 E Beatrice St$1695218000.3 mi
104718 E Portland St$109521.59681.2 mi
114102 E Portland St, Apt 2$1300218000.7 mi
124102 E Portland St$1300218000.7 mi
134121 E Moreland St$1350218000.7 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
174008 E Portland St, Apt 2$1650218000.7 mi
181211 N 47th Pl$109921.59681.4 mi
194109 E Moreland St, Apt 3$1299217950.7 mi
204116 E Moreland St$1375218000.8 mi
214116 E Moreland St, Apt A$1375218000.8 mi
221213 N 47th Pl$139521.59681.4 mi
234103 E Moreland St, Apt 3$1395217860.7 mi
244221 E Almeria Rd, Unit 7$145021.59801.3 mi
253777 E Mcdowell Rd, Apt 2012$1400218331.5 mi