Rented normally, you'd make about $1,758 a month, and it holds up.

The rent is our own estimate — worth checking against two or three real local lettings. One month without a tenant wipes out about 2 months of that profit, so keep a buffer for gaps.

1220 S 10TH Avenue, Phoenix, AZ 85007 · 4,000 sqft · $81/sqft

7 BED MULTI-FAMILYListed 86d ago

$325,000

List price

Monthly profit

+$1,758/mo

Cash needed

$89K

+ refurb costs

Return after costs

7.4%

Cash return

23.8%

Solid

Rented normally at the asking price, this works with risks you can price in — 16.83% return before costs on price.

Why it works

Monthly profit +$1,758/mo from completion — the no.1 reason to invest
This is the money left after the mortgage, the running costs and tax — not the rent.It assumes the rent we modelled and the empty weeks we assumed. Change either and it moves. Try your own numbers →
16.83% return before costs — above-market
Rent over price, before any costs. Useful for comparing streets; it is not money you keep.Two properties on the same yield can leave you very different amounts. See what you keep →
Stress Rent-covers-mortgage check PASS at 6.5% rate stress — lender-friendly
Lenders test the rent against a stressed rate, not the one you are quoted. This clears it.The cover level is each lender’s own policy, not law — treat it as the shape of the test. See the lender's view →

Why to be cautious

No rent comparables — estimate is a rule-of-thumb fallback, not market data. Verify the rent locally before offering.

Research, not financial advice · how we decide →

Ready to move on this deal?

Generates an offer pack with your numbers & sources — take it to the agent.

Listing seen …