Saved properties (0) | Share Share | Help
Go Back
  Go
Property Data for:  32139 Evening Primrose Trail, Campo, CA 91906
SFH   For sale  change
4bd | 2ba | 1,879sf
Ask Price: $170,500 $91/sf
Est Value: $183,600 $98/sf
Discount: 7.14%
Est Rent: $1,850/mo
Cash Flow: $356/mo
Cash/Cash Return: 9.11%
FE-Score
914
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 % 1200
Insurance % 642
Association Dues (HOA) /mo
Maintenance % 2818
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 $183,600 (range: $154,200 - $205,000)
# Price Type/beds/bath/sqft Address Last seen
1   $205,000   SFH 4 br/2 ba 1,879 sqft  1145 Coast Oak Trl, Campo CA, 91906  7/24/2010
2   $179,990   SFH 4 br/2 ba 1,879 sqft  1219 Buckwheat Trl, Campo CA, 91906  5/16/2010
3   $175,000   SFH 4 br/2 ba 1,879 sqft  32326 Evening Primrose Trail, Campo CA, 91906  7/27/2010
4   $192,500   SFH 4 br/2 ba 1,879 sqft  1295 Coast Oak Trail, Campo CA, 91906  7/27/2010
5   $190,000   SFH 4 br/2 ba 1,879 sqft  32435 Evening Primrose Trail, Campo CA, 91906  5/27/2010
6   $191,400   SFH 4 br/2 ba 1,966 sqft  32440 Evening Primrose Trail, Campo CA, 91906  7/27/2010
7   $195,000   SFH 4 br/ 1,879 sqft  1326 Buckwheat Trl, Campo CA, 91906  7/27/2010
8   $185,900   SFH 4 br/2 ba 1,879 sqft  Evening Primrose Trail, Campo CA, 91906  7/5/2010
9   $154,227   SFH 4 br/2 ba 1,879 sqft  Acorn Trl, Campo CA, 91906  7/22/2010
10   $158,625   SFH 4 br/2 ba 1,879 sqft  Evening Primrose Trl, Campo CA, 91906  7/27/2010
Rent Comparables - Estimated Rent $1,850 (range: $1,700 - $1,850)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,850   SFH 4 br/2 ba   1277 Coast Oak Trail, Campo CA, 91906  5/12/2010
2   $1,700   SFH 4 br/2 ba   1318 Buckwheat Trl, Campo CA, 91906  2/23/2010
3   $1,850   SFH 4 br/2 ba   Oak Trail, Campo CA, 91906  5/18/2010
Feedback Form