• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
7041 W Mariposa St, Phoenix, AZ 85033
$322,0003 beds • 2 baths • 1020 sqft

This property looks like a bad Long-Term investment with a projected -11.64% first-year return on $67,620 initial cash invested.

Cash On Cash
-11.64%
Cap Rate
4.26%
Rent
$1,680
Cashflow
-$656
Financing

Purchase Price  $322k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $67,620
Downpayment  20% $64,400
Closing costs  1% $3,220
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,680
Total Expenses  $2,336
Mortgage P&I  102% $1,714
Property Taxes  4% $72
Home Insurance  7% $113
PManagement  10% $168
CapEx  5% $84
Vacancy  6% $101
Maintenance  5% $84
Other  0% $0
Google Maps with the subject property comparables is loading...

Projections