Phoenix, AZ Cap Rate, Rental Cash-Flow & DSCR Calculator (2026)
Low Arizona property taxes and semiconductor manufacturing expansion support rental yields. Pre-configured with Phoenix, AZ benchmark purchase price ($420,000), market rent ($3,100/mo), and operating expenses ($610/mo).
DSCR & Cap Rate Underwriting Engine • Phoenix, AZ
Property & Loan Inputs (Phoenix, AZ)
Monthly Cash Flow
+$552/mo
$6,624 / year net
Cash-on-Cash Return
9.4%
Cap Rate: 8.1%
DSCR Loan Ratio
1.34x
✓ Above 1.20x DSCR Benchmark
Loan Principal & Interest (30-Yr Fixed):$1,618/mo
Net Operating Income (NOI):$26,040/yr
Next Steps to Lock In Your Results
Finance, Underwrite & Protect Your Investment Property
FTC Disclosure: Partner links below may earn us a commission at $0 extra cost to you, keeping our calculators free & ad-free.
Step 1: Investor Financing (No W-2 Required)
Verified Partner
Qualify Based on Property Cash Flow (DSCR), Not Personal Tax Returns
Close in an LLC name cleanly. Ideal for rental properties, BRRRR refinances, and short-term rentals.
Compare DSCR Rental Loan Terms →
Provider: Kiavi / DSCR Investor Financing
Step 2: Property Comps & Offer Underwriting
Verified Partner
Import Property Listings & Generate Lender-Ready PDF Reports
Automatically pull rent comps, property taxes, and rehab estimates for any US address in 30 seconds.
Analyze Properties Free with DealCheck →
Provider: DealCheck Pro
Step 3: Asset Protection
Verified Partner
Shield Your Personal Assets with a Dedicated Property LLC
Never hold investment real estate in your personal name. Set up a privacy-protected LLC with registered agent coverage.
Form Your Rental Property LLC Today →
Provider: Northwest Real Estate Holding LLC
🏛️ Official U.S. Government (.gov) Housing, Rent & Real Estate Tax References:
Compare Other High-Yield US Metro Markets
Austin, TX
Typ. Price: $430,000 • Rent: $3,350 →
Dallas-Fort Worth, TX
Typ. Price: $355,000 • Rent: $2,950 →
Houston, TX
Typ. Price: $310,000 • Rent: $2,680 →
San Antonio, TX
Typ. Price: $275,000 • Rent: $2,380 →
Tampa, FL
Typ. Price: $395,000 • Rent: $3,150 →
Orlando, FL
Typ. Price: $380,000 • Rent: $3,050 →
Jacksonville, FL
Typ. Price: $315,000 • Rent: $2,580 →
Miami, FL
Typ. Price: $560,000 • Rent: $4,450 →
Atlanta, GA
Typ. Price: $355,000 • Rent: $2,820 →
Charlotte, NC
Typ. Price: $365,000 • Rent: $2,850 →
Raleigh-Durham, NC
Typ. Price: $410,000 • Rent: $3,100 →
Nashville, TN
Typ. Price: $425,000 • Rent: $3,280 →
Phoenix, AZ
Typ. Price: $420,000 • Rent: $3,100 →
Las Vegas, NV
Typ. Price: $405,000 • Rent: $2,980 →
Columbus, OH
Typ. Price: $265,000 • Rent: $2,280 →
Cleveland, OH
Typ. Price: $185,000 • Rent: $1,780 →
Cincinnati, OH
Typ. Price: $245,000 • Rent: $2,120 →
Indianapolis, IN
Typ. Price: $240,000 • Rent: $2,080 →
Kansas City, MO
Typ. Price: $255,000 • Rent: $2,150 →
Huntsville, AL
Typ. Price: $285,000 • Rent: $2,320 →
Boise, ID
Typ. Price: $445,000 • Rent: $3,150 →
Denver, CO
Typ. Price: $535,000 • Rent: $3,750 →
Salt Lake City, UT
Typ. Price: $495,000 • Rent: $3,480 →
Pittsburgh, PA
Typ. Price: $220,000 • Rent: $1,950 →
Birmingham, AL
Typ. Price: $215,000 • Rent: $1,880 →