2038 N 54th Ln
Phoenix, AZ 85035
List Price
$270,000
Initial Investment
$73,575Purchase Price
$270,000
Down Payment
25%
Rent
$1,700
Total Return
$249,664
Annualized Return
33.8%
Cap Rate
5.0%
Gross Yield
7.6%
Cash Flow
-$1,907
Appreciation
14.7%
Reset to DefaultEdit Assumptions
Nick Nedev
Roofstock, Inc.
Annual Financial Highlights
Expected Rent
$19,380Expenses
-$4,609Property Taxes
-$2,000Loan Payments
-$14,679Net Cash Flow
-$1,907See more in Financials
Property Characteristics
Inspection Contingency
This home will be inspected after the offer is accepted and prior to closing, during which time you can negotiate price or repairs based on the inspector's findings or cancel the contract.
- This property will be professionally inspected before closing.
- You'll have the opportunity to negotiate a lower price or repairs if any issues are identified during the inspection process.
- Your earnest money deposit will be refunded if you cancel the transaction before the inspection contingency termination date.
Property Management
Why choose?
From repairs and maintenance to communicating with tenants, our preferred property management teams protect your assets and keep things running smoothly.
Similar Listings
Listing Courtesy of:Off Market Lead
Off Market Lead
Off Market Lead
Certified Agent Brokerage:Nick Nedev
Roofstock, Inc.
Roofstock, Inc.
SourceRoofstock Off Market
Last Updated: 04/16/2021 21:04
Last Updated: 04/16/2021 21:04