Zip Code 85024 — Phoenix, AZ
🟡MODERATE— average returnsF
Poor
Negative cash flow likely · Score: 32/100
Cap Rate
4.2%
Monthly Cash Flow
-$888
Median Home Price
$490,765
DSCR
0.66
Fair Market Rents
- Studio
- $1,700/mo
- 1 Bedroom
- $1,860/mo
- 2 Bedroom
- $2,180/mo
- 3 Bedroom
- $2,950/mo
- 4 Bedroom
- $3,360/mo
Investment Metrics
- Cap Rate
- 4.2%
- Cash-on-Cash Return
- -9.4%
- Price-to-Rent Ratio
- 13.9
- 1% Rule
- 0.60%
- Gross Rent Multiplier
- 13.9
- Vacancy Rate
- 8.0%
Assumptions Used
20% down payment, 6.52% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →