7953 W Heatherbrae Dr

Phoenix, AZ 85033

3 bd, 2 ba | 1,411 sqft | Built in 1983

List Price
$235,000

Initial Investment

$64,038

Purchase Price

$235,000

Down Payment

25%

Rent

$1,131

Total Return

$192,846

Annualized Return

30.1%

Cap Rate

3.7%

Gross Yield

5.8%

Cash Flow

-$4,705

Appreciation

14.3%
refreshReset to Default
Edit Assumptions
Features

Occupancy

Vacant

Lot Size

7,000

HOA

None

Flood Risk

Not Required


MARKETS

View Stats

NEIGHBORHOOD

SCHOOLS

See more in Analysis
Josh Strong
Homesmart
Agent License #SA687584000

Annual Financial Highlights

Expected Rent

$12,891

Expenses

-$3,254

Property Taxes

-$1,567

Loan Payments

-$12,776

Net Cash Flow

-$4,705

See more in Financials

Property Characteristics

Buyer's Agent

An experienced local, licensed real estate broker/agent will represent you in this transaction. They will negotiate on your behalf, from your first offer through closing.
  • You can contact your Agent with questions even before making an offer.
  • A professional home inspection will be conducted prior to closing.  This inspection, paid for by Roofstock, will be conducted by a Roofstock-affiliated vendor.  As soon as the report is ready, your Agent will discuss the findings with you and help with any next steps.

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.
View Options

Similar Listings



Listing Courtesy of:Soroosh Ghafaripanah
Venture Rei, Llc
Certified Agent Brokerage:Josh Strong
Homesmart
SourceArizona Regional Multiple Listing Service, Inc
MLS #6050343
Disclaimer: The accuracy of this information is deemed reliable but not guaranteed or warrantied. All information should be independently verified before making purchase decisions. Information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. The content relating to real estate for sale on this website appears courtesy of the Multiple Listing Service (MLS) listed as the “Source” on this page. Individual listings appear with the permission of the real estate brokerage identified under the “Listing Agent” on this page.