REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

5817 S 14th Ave, Phoenix, AZ 85041

2 beds • 1 baths • 800 sqft

Email

This property looks like a bad Long-Term investment with a projected -13.34% first-year return on $60,879 initial cash invested.

-13.34%

Cash On Cash

3.87%

Cap Rate

0.61

DSCR

$1,360

Rent

-$677

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$290k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$60,879

Downpayment

20%

$57,980

Closing costs

1%

$2,899

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,360

Total Expenses

$2,037

Mortgage P&I

113%

$1,543

Property Taxes

3%

$38

Home Insurance

8%

$102

PManagement

10%

$136

CapEx

5%

$68

Vacancy

6%

$82

Maintenance

5%

$68

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