Zip Code 85014 — Phoenix, AZ
🔴WEAK— appreciation play onlyCap Rate
3.8%
Monthly Cash Flow
-$984
Median Home Price
$452,623
DSCR
0.59
🏠 Fair Market Rents
- Studio
- $1,450/mo
- 1 Bedroom
- $1,580/mo
- 2 Bedroom
- $1,860/mo
- 3 Bedroom
- $2,520/mo
- 4 Bedroom
- $2,860/mo
📊 Investment Metrics
- Cap Rate
- 3.8%
- Cash-on-Cash Return
- -11.3%
- Price-to-Rent Ratio
- 15.0
- 1% Rule
- 0.56%
- Gross Rent Multiplier
- 15.0
- Vacancy Rate
- 8.0%
📋 Assumptions Used
20% down payment, 7.000000000000001% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →