REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

8118 W Osborn Rd, Phoenix, AZ 85033

4 beds • 2 baths • 2117 sqft

Email

This property might be a fair Long-Term investment with a projected 8.62% first-year return on $48,279 initial cash invested.

8.62%

Cash On Cash

8.53%

Cap Rate

1.39

DSCR

$2,280

Rent

$347

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

|

Purchase Price

$230k

Downpayment

20.0%

Interest Rate

6.6%

Mortgage Duration

30yr.

Cash To Invest

Total

$48,279

Downpayment

20%

$45,980

Closing costs

1%

$2,299

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$2,280

Total Expenses

$1,933

Mortgage P&I

51%

$1,173

Property Taxes

4%

$87

Home Insurance

4%

$80

PManagement

10%

$228

CapEx

5%

$114

Vacancy

6%

$137

Maintenance

5%

$114

Other

0%

$0

Google Maps with comparables properties is loading...

Comparable Property

Rent

Beds

Baths

SQFT

Distance

3632 N 79th Ave, Phoenix, AZ 85033

$1,999

4

2

1855

0.4 mi

8201 W Westview Dr, Phoenix, AZ 85033

$2,040

4

2

1873

0.6 mi

9126 W Serrano St, Phoenix, AZ 85037

$1,999

4

2

1948

1.5 mi

8507 W Palm Ln, Phoenix, AZ 85037

$2,010

4

2

1884

1.4 mi

104 W Rancho Del Cerro

$2,500

4

2

2380

1.3 mi

1255 S Forest Knoll St

$1,100

2

1

0.9 mi

2022 S American St

$2,850

5

4

3030

0.6 mi

1255 S Forest Knoll St

$1,100

2

1

2020

0.9 mi

2022 S American St

$2,850

5

4

3030

0.6 mi

1255 S Forest Knoll St

$1,100

2

1

2020

0.9 mi

2022 S American St

$2,850

5

4

3030

0.6 mi

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis