REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
5817 S 14th Ave, Phoenix, AZ 85041
$289,9002 beds • 1 baths • 800 sqft

This property looks like a bad Long-Term investment with a projected -11.41% first-year return on $60,879 initial cash invested.

Cash On Cash
-11.41%
Cap Rate
4.3%
Rent
$1,490
Signal: Med.
Cashflow
-$579
Financing

Purchase Price  $290k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $60,879
Downpayment  $57,980
Closing costs  $2,899
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,490
Total Expenses  $2,069
Mortgage P&I  $1,543
Property Taxes  $38
Home Insurance  $102
PManagement  $149
CapEx  $74
Vacancy  $89
Maintenance  $74
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
15642 S 14th Ave$1495217800.1 mi
25237 S 14th Ave, Apt 1$1365218500.5 mi
334 W Tamarisk St, Unit B$1449218401.8 mi
434 W Tamarisk St, Unit A$1490218401.8 mi
55405 S 19th Ave, Apt 2043$1500218891 mi
640 E Sunland Ave$1350218761.7 mi
72254 W Southern Ave, Apt 11$1300217171.6 mi
85244 S 3rd St$1445219241.8 mi
96055 S 11th Ave$916210.4 mi
101335 W Tamarisk St$19952110271.1 mi
115632 S Montezuma St$1295211.1 mi
125405 S 19th Ave, Apt 3053$1475228491 mi
135405 S 19th Ave, Apt 1003$1525228491 mi
142236 W Southern Ave$1250211.6 mi
154624 S 19th Ave$14502111601.5 mi
165405 S 19th Ave, Apt 3046$1595229971 mi
175405 S 19th Ave, Apt 2052$1620229971 mi
185405 S 19th Ave, Apt 1019$1645229971 mi
195405 S 19th Ave, Apt 3051$1620229971 mi
205405 S 19th Ave, Apt 1012$1645229971 mi
215405 S 19th Ave, Apt 3052$15952210401 mi
22221 W Vineyard Rd, Ph 4$18002210001.6 mi
236231 S 3rd Ave, Unit 3$137511.3 mi
241312 W Fremont Rd$1250221.3 mi
251018 W St Anne Ave$16452211520.8 mi