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

$298,900

For Sale - Active
4614 N 19th Ave, Phoenix, AZ 85015
3 Beds
3 Baths
1,608 Square Feet
0.05 Acres Lot
Built in 1967
For Sale - Active
Units n/a
Checked: 1 day ago
Updated: May 28, 2025 at 03:30AM

Investment Summary


Monthly Cash Flow
-$603
Cap Rate
3.8%
Cash-on-Cash Return
-10.5%
Debt Coverage Ratio
0.61
Internal Rate of Return (5 years)
-6.2%

Property Description


0.05 Acres Lot
Built in 1967
For Sale - Active
Units n/a

Spacious modest townhome with spacious kitchen, dining and living room area. 3 bedrooms, half bathroom lower level, master bedroom upstairs with full bathroom, hall bathroom with tub, Inside laundry. Mature ego fruit tree at patio. PRIVATE BACK PATIO WITH STORAGE AREA. ONLY ONE COMMON WALL. Comes with a buyer 12 month home warranty plan.

Build Your Team


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

Agents

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

Find an Agent

Lenders

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

Find a Lender

Property Managers

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

Find a Property Manager

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: Covered, Carport
  • Garage Spaces: 0
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 1
  • # of Stories: 2
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Block
  • Roof Material: Built-Up
  • Pool: Yes

HOA

  • Has HOA: Yes
  • Association: Casa Fiesta
  • HOA Fee: $235/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Condominium Unit

Lot Information

  • Parcel ID: 15401098
  • Lot Size: 2213 sqft

Property Information

  • Property Type: Townhouse
  • Year Built: 1967

Tax Information

  • Annual Tax: $600

Utilities

  • Water & Sewer: Public
  • Heating: Electric
  • Cooling: Central Air, Ceiling Fan(s)

Location

  • County: Maricopa

Listing Details


Listed by:
Ricardo Llamas
Equity Realty Group, LLC
(602) 882-4840

Source:
Arizona Regional Multiple Listing Service (ARMLS)
MLS#: 6861289
Arizona Regional Multiple Listing Service (ARMLS)

Investment Summary


Monthly Cash Flow
-$603
Cap Rate
3.8%
Cash-on-Cash Return
-10.5%
Debt Coverage Ratio
0.61
Internal Rate of Return (5 years)
-6.2%

Purchase Details

Find an Agent

Purchase price:
$298,900
Amount financed:
-$239,120
Down payment:
$59,780
Closing costs:
$8,967
Rehab costs:
$0
Initial cash invested:
$68,747
Square feet:
1,608
Cost per square foot:
$186
Monthly rent per square foot:
$1.12

Financing Details

Find a Lender

Loan amount:
$239,120
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.810%
Principal & interest:
$1,560
Property tax:
$50
Insurance:
$126
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,736

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,800 $21,600
Vacancy loss: (6%)
6% -$108 -$1,296
Operating income:
$1,692 $20,304

Operating Expenses


% Rent Monthly Yearly
Property taxes: (3%)
3%-$50-$600
Insurance: (7%)
7%-$126-$1,512
Property management: (8%)
8%-$144-$1,728
Repairs & maintenance: (5%)
5%-$90-$1,080
Capital expenditures: (5%)
5%-$90-$1,080
HOA fees: (13%)
13%-$235-$2,820
Total operating expenses: (41%)
41%-$735-$8,820

Cash Flow


Monthly Yearly
Net operating income:
$957 $11,484
Mortgage payments:
-$1,560 -$18,720
Cash flow:
$603 $7,236