3456 Industrial Park Way

Phoenix, AZ 85034|South Mountain

$189,000$225,000

$172/sqft

2Beds

1Baths

1,100sqft

4,800lot sqft

1972Built

89DOM

Good

Risk Level

Moderate

Market TrendAppreciating

Buy - Solid investment opportunity with good returns. Consider negotiating further on price to improve margins.

Quick Metrics

ARV$209,353

Rehab Cost$38,500

Profit Potential-$18,147

Cap Rate5.8%

Cash-on-Cash-0.3%

Monthly Cash Flow-$24

DSCR0.97x

Deal Score Breakdown

Investment Summary

Capital Required

Down Payment (25%)$47,250

Closing Costs (3%)$5,670

Rehab Budget$38,500

Total Cash Required$91,420

Returns

Annual Cash Flow-$292

ROI (Flip)-19.9%

Break EvenN/A

Assumes 25% down, 6.95% interest rate, 30-year fixed. Actual terms may vary.

Property Description

Investor special! Needs work but great bones. Large lot in rapidly appreciating area near new light rail extension. Perfect for fix-and-flip or long-term hold. Cash or hard money preferred.

Large Lot

Near Transit

Corner Lot

Detached Garage

RV Parking

Disclaimer: For informational purposes only, not financial advice. All property data, deal scores, and financial projections are estimates and should not be relied upon for investment decisions. Always conduct your own due diligence and consult with qualified real estate and financial professionals before making investment decisions. Past performance does not guarantee future results.