• 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 -10.72% first-year return on $67,620 initial cash invested.

Cash On Cash
-10.72%
Cap Rate
4.46%
Rent
$1,751
Cashflow
-$604
Rent Confidence:  High
Annual
$21,012
Median
$1,700
Avg
$1,750
Samples
25
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  $1,751
Total Expenses  $2,355
Mortgage P&I  98% $1,714
Property Taxes  4% $72
Home Insurance  6% $113
PManagement  10% $175
CapEx  5% $88
Vacancy  6% $105
Maintenance  5% $88
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14220 N 74th Dr$17503210161.3 mi
24531 N 71st Ln$17953211260.5 mi
37502 W Minnezona Ave$18503211521.1 mi
45713 N 68th Ave$1599329381.7 mi
55728 N 67th Dr$2300329381.7 mi
67602 W Hazelwood St$16753211521.2 mi
73121 N 69th Dr$16503210642.4 mi
86938 W Campbell Ave$170031.511100.4 mi
94545 N 67th Ave$19553212110.8 mi
106052 W Oregon Ave Apt B$15993211002.1 mi
117737 W Hazelwood St$16953211521.6 mi
124545 N 67th Ave, Unit 1029$21503212101 mi
137718 W Whitton Ave$18003211272.2 mi
144545 N 67th Ave, Unit 1070$18953212281.1 mi
154545 N 67th Ave, Unit 1117$17903212461 mi
167130 W Hollyhock Dr$1585329202.3 mi
177416 W Glenrosa Ave$18703212401.1 mi
185119 N 69th Dr$17953212890.6 mi
197414 W Sells Dr$19853212591 mi
204545 N 67th Ave, Unit 1078$16993212461.2 mi
217956 W Mariposa Dr$16503211761.9 mi
226006 W Oregon Ave Apt A$139931.510002.2 mi
234253 N 68th Dr$12953110081 mi
247533 W Clarendon Ave$15853212001.9 mi
254261 N 67th Ln$16953110081 mi

Projections