7709 W Tonto Dr
Glendale, AZ 85308
List Price
$415,000
Initial Investment
$114,042Purchase Price
$413,000
Down Payment
25%
Rent
$2,100
Total Return
$235,721
Annualized Return
23.5%
Cap Rate
3.8%
Gross Yield
6.1%
Cash Flow
-$7,736
Appreciation
11.0%
Reset to DefaultEdit Assumptions
Features
Occupancy
Occupied
Lease Start
11/20/2020
Lease End
11/30/2022
Lot Size
4,200
HOA
$38/mo
Flood Risk
Not Required
- 2 car garage with built-in cabinets
- The gourmet kitchen offers ample cabinet and counter space
- Master bedroom with a full bath with separate tub and shower, and a spacious closet.
- Covered patio and paved seating area
- AS-IS sale but very clean inspection report with just one item that requires fixing which seller is in the process of doing.
See more in Analysis
Annual Financial Highlights
Expected Rent
$23,940Expenses
-$6,423Property Taxes
-$2,800Loan Payments
-$22,453Net Cash Flow
-$7,736See more in Financials
Similar Listings