5639 N 46th Ave

Glendale, AZ 85301
image0

3 bd, 2 ba | 1,464 sqft | Built in 1973

slider image
slider image
slider image
List Price
$208,000

Initial Investment

$56,267

Purchase Price

$202,500

Down Payment

25%

Rent

$1,400

Total Return

$203,162

Annualized Return

35.7%

Cap Rate

5.6%

Gross Yield

8.3%

Cash Flow

-$356

Appreciation

15.4%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Occupied

Lease Start

12/25/2019

Lease End

01/25/2020

Lot Size

7,022

HOA

None

Flood Risk

Not Required

  • Seller replaced AC unit in January 2020 (new thermostat as well)
  • 2019 property rehabbed including: new roof, master bathroom, interior/exterior paint, resurfaced cabinets, kitchen backsplash and appliances
  • Respectful, clean tenant (option to commit to 12 month lease)

See more in Analysis

Have a question for us?

We’re happy to help!

Ask a Question

Annual Financial Highlights

Expected Rent

$15,960

Expenses

-$3,707

Property Taxes

-$1,600

Loan Payments

-$11,009

Net Cash Flow

-$356

See more in Financials

Similar Listings