Saved properties (0) | Share Share | Help
Go Back
  Go
Property Data for:  2698 Marie Dr, Madera, CA 93637
SFH   For sale  change
3bd | 2ba
Ask Price: $265,000
Est Value: $189,000
Discount: -40.21%
Est Rent: $1,250/mo
Cash Flow: -$596/mo
Cash/Cash Return: -9.82%
FE-Score
160
Today
Annual Property Operating Data
Investment Information
Purchase Price $
Closing Costs %
Downpayment %
Loan Amount  
Extra Loan Fees %
Property Rehab Costs $
Total Amount Invested  
Financing Terms
Loan Interest Rate %  
Annual Loan Payment yrs
Tax Situation
Building Value %
Tax bracket %
Appreciation
Appreciation rate %
Effective Rate of Return  
Annual Property Operating Data
Gross Scheduled Income /mo
Vacancy %
Other Income /mo
Effective Scheduled Income  
Expenses    
Taxes % 2280
Insurance % 661
Association Dues (HOA) /mo
Maintenance % 1950
Management %
Total Operating Expenses  
Net Operating Income  
Returns on Investment
Before Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
After Tax (Year 1)    
Cash Flow  
Cash on Cash Return  
Comparables Map
Active Comparables - Estimated Value $189,000 (range: $139,900 - $219,900)
# Price Type/beds/bath/sqft Address Last seen
1   $174,900   SFH 3 br/2 ba 2,099 sqft  2727 Kimberly Dr, Madera CA, 93637  7/19/2010
2   $186,900   SFH 3 br/2 ba 2,321 sqft  2641 Marie Dr, Madera CA, 93637  7/19/2010
3   $219,000   SFH 3 br/2 ba 2,321 sqft  2629 Marie Drive, Madera CA, 93637  7/22/2010
4   $189,900   SFH 3 br/2.5 ba   2987 Glade Ave, Madera CA, 93637  7/27/2010
5   $174,900   SFH 3 br/2 ba 2,013 sqft  1561 Deborah Ln, Madera CA, 93637  7/15/2010
6   $209,500   SFH 3 br/2 ba 2,321 sqft  1513 Deborah Ln, Madera CA, 93637  7/9/2010
7   $219,900   SFH 3 br/2.5 ba 2,221 sqft  3098 Glenville Ave, Madera CA, 93637  7/19/2010
8   $139,900   SFH 3 br/2.5 ba 1,544 sqft  1408 Deborah Ln, Madera CA, 93637  7/19/2010
9   $217,000   SFH 3 br/2.5 ba 2,236 sqft  1631 Glenville Ave, Madera CA, 93637  7/19/2010
10   $188,100   SFH 3 br/2 ba 2,347 sqft  3221 Common Way, Madera CA, 93637  7/19/2010
Rent Comparables - Estimated Rent $1,250 (range: $995 - $1,550)
# Rent Type/beds/bath/sqft Address Last seen
1   $995   SFH 3 br/2 ba 1,579 sqft  2825 Pinewood Dr, Madera CA, 93637  7/5/2010
2   $1,500   SFH 3 br/2 ba   987 Suburban Ave, Madera CA, 93637  7/26/2010
3   $1,100   SFH 3 br/2 ba 1,650 sqft  143 Countess Ln, Madera CA, 93637  5/14/2010
4   $1,250   SFH 3 br/2 ba   2733 Desert Ranch Way, Madera CA, 93637  7/26/2010
5   $1,550   SFH 3 br/2 ba   Glenville Ave, Madera CA, 93636  7/27/2010
Feedback Form