REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
7144 W Coronado Rd, Phoenix, AZ 85035
$250,000 • 3 beds • 1 baths • 960 sqft

This property looks like a bad Long-Term investment with a projected -2.49% first-year return on $52,500 initial cash invested.

Cash On Cash
-2.49%
Cap Rate
6.32%
Rent
$1,884
Cashflow
-$109
Rent Confidence:  High
Annual
$22,608
Median
$1,922
Avg
$1,930
Samples
25
Financing
Purchase Price  $250k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $52,500
Downpayment  $50,000
Closing costs  $2,500
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,884
Total Expenses  $1,993
Mortgage P&I  $1,331
Property Taxes  $85
Home Insurance  $88
PManagement  $188
CapEx  $94
Vacancy  $113
Maintenance  $94
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
16945 W Catalina Dr$16453112001.7 mi
21625 N 73rd Dr$18003210640.3 mi
37416 W Palm Ln$18753210640.6 mi
47725 W Mcdowell Rd, Apt 2039$19223210601.2 mi
57725 W Mcdowell Rd, Apt 3039$18953210601.2 mi
67725 W Mcdowell Rd, Apt 2081$21353210601.2 mi
76948 W Monte Vista Rd$18993114320.7 mi
87725 W Mcdowell Rd, Apt 1081$18473210601.2 mi
97725 W Mcdowell Rd, Apt 2065$19003210601.2 mi
107725 W Mcdowell Rd, Apt 1025$19743210601.2 mi
117725 W Mcdowell Rd, Apt 1039$19493210601.2 mi
127009 W Palm Ln$18453213440.4 mi
13618 N 69th Ave$11843212461.4 mi
147205 W Mcdowell Rd, Apt 2059$21213213850.2 mi
157205 W Mcdowell Rd, Apt 1058$28153213850.2 mi
167205 W Mcdowell Rd, Apt 2137$19933213850.2 mi
177205 W Mcdowell Rd, Apt 1139$19643213850.2 mi
187205 W Mcdowell Rd, Apt 1060$20403213850.2 mi
197205 W Mcdowell Rd, Apt 2051$19433213850.2 mi
202027 N 66th Dr$17953212801.2 mi
216227 W Monte Vista Rd$18153212641.9 mi
227037 W Flower St$21003212642 mi
236720 W Holly St$159531.516181 mi
247134 W Monte Vista Rd$20003214650.4 mi
251945 N 77th Ln$22003213831.1 mi