Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$275,000

For Sale - Active
13002 N 112th Ave, Youngtown, AZ 85363
2 Beds
1 Bath
920 Square Feet
0.14 Acres Lot
Built in 1965
For Sale - Active
Units n/a
Checked: 6 hours ago
Updated: Jul 22, 2025 at 11:05AM

Investment Summary


Monthly Cash Flow
-$319
Cap Rate
4.3%
Cash-on-Cash Return
-6.1%
Debt Coverage Ratio
0.75
Internal Rate of Return (5 years)
-1.9%

Property Description


0.14 Acres Lot
Built in 1965
For Sale - Active
Units n/a

Charming brick 2-Bedroom Home with Endless Potential! Welcome to this delightful 2-bedroom, 1-bathroom home full of character and opportunity. Whether you're a first-time buyer, investor, or someone looking to add your personal touch, this property offers a solid foundation to make it your own. Enjoy outdoor living on the covered patio, perfect for relaxing or entertaining, and a fully fenced backyard ideal for pets, play, or gardening. Don't miss this chance to own a home with charm.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Avatar
Avatar
Avatar

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent
Avatar
Avatar
Avatar

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender
Avatar
Avatar
Avatar

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager
Avatar
Avatar
Avatar

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: RV Parking
  • Garage Spaces: 0
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

  • # of Baths (Total): 1.0

Interior Features

  • # of Rooms: 4
  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Block
  • Roof Material: Composition

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 20085325
  • Lot Size: 6300 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Ranch
  • Year Built: 1965

Tax Information

  • Annual Tax: $635

Utilities

  • Heating: Electric
  • Cooling: Central Air

Location

  • County: Maricopa

Listing Details


Listed by:
Diane Fernandez
RE/MAX Desert Showcase
(623) 399-7334

Source:
Arizona Regional Multiple Listing Service (ARMLS)
MLS#: 6876509
Arizona Regional Multiple Listing Service (ARMLS)

Investment Summary


Monthly Cash Flow
-$319
Cap Rate
4.3%
Cash-on-Cash Return
-6.1%
Debt Coverage Ratio
0.75
Internal Rate of Return (5 years)
-1.9%

Purchase Details

Find an Agent

Purchase price:
$275,000
Amount financed:
-$220,000
Down payment:
$55,000
Closing costs:
$8,250
Rehab costs:
$0
Initial cash invested:
$63,250
Square feet:
920
Cost per square foot:
$299
Monthly rent per square foot:
$1.63

Financing Details

Find a Lender

Loan amount:
$220,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,301
Property tax:
$53
Insurance:
$105
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,459

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,500 $18,000
Vacancy loss: (6%)
6% -$90 -$1,080
Operating income:
$1,410 $16,920

Operating Expenses


% Rent Monthly Yearly
Property taxes: (4%)
4%-$53-$635
Insurance: (7%)
7%-$105-$1,260
Property management: (8%)
8%-$120-$1,440
Repairs & maintenance: (5%)
5%-$75-$900
Capital expenditures: (5%)
5%-$75-$900
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (29%)
29%-$428-$5,135

Cash Flow


Monthly Yearly
Net operating income:
$982 $11,784
Mortgage payments:
-$1,301 -$15,612
Cash flow:
$319 $3,828