Saved properties (0) | Share Share | Help
Go Back
  Go
Property Data for:  3810 N Maryvale Pkwy #1028, Phoenix AZ, 85031
SFH   Foreclosure  change
2bd | 2ba | 936sf
Ask Price: $25,000 $27/sf
Est Value: $37,100 $40/sf
Discount: 32.61%
Est Rent: $625/mo
Cash Flow: $246/mo
Cash/Cash Return: 43.07%
FE-Score
960
Today
 Save
Contact
Provided by:
oodle.com
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 % 330
Insurance % 129
Association Dues (HOA) /mo
Maintenance % 1404
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 $37,100 (range: $27,000 - $49,900)
# Price Type/beds/bath/sqft Address Last seen
1   $40,000   SFH 2 br/1 ba 954 sqft  2323 51st Ave, Phoenix AZ, 85035  7/20/2010
2   $27,000   SFH 2 br/1 ba 1,326 sqft  4446 W Weldon Ave, Phoenix AZ, 85031  9/5/2010
3   $49,900   SFH 2 br/2 ba 980 sqft  3840 N 43rd Ave, Phoenix AZ, 85031  9/5/2010
4   $42,500   SFH 2 br/1 ba 950 sqft  W Osborn Rd, Phoenix AZ, 85033  9/2/2010
5   $30,000   SFH 2 br/1 ba 1,006 sqft  W Indianola Ave, Phoenix AZ, 85033  9/2/2010
6   $45,000   SFH 2 br/1 ba 840 sqft  W Earll Dr, Phoenix AZ, 85033  9/2/2010
7   $34,321   SFH 2 br/1 ba 950 sqft  W Crittenden Ln, Phoenix AZ, 85033  9/2/2010
Rent Comparables - Estimated Rent $625 (range: $345 - $895)
# Rent Type/beds/bath/sqft Address Last seen
1   $895   SFH 2 br/1 ba 1,000 sqft  6213 W Crittenden LN, Phoenix AZ, 85031  4/15/2010
2   $650   SFH 2 br/1 ba 925 sqft  5934 Mitchell, Phoenix AZ, 85033  3/15/2010
3   $615   SFH 2 br/ 1,027 sqft  5438 W Roanoke Avenue, Phoenix AZ, 85035  8/31/2010
4   $345   SFH 2 br/2 ba 977 sqft  2827 N 51st Ave, Phoenix AZ, 85035  9/6/2010
5   $795   SFH 2 br/1 ba 952 sqft  3107 N 65th Ave, Phoenix AZ, 85033  9/4/2010
6   $550   SFH 2 br/1 ba 900 sqft  1456 N 54th Avenue, Phoenix AZ, 85043  8/6/2010
7   $595   SFH 2 br/1 ba 850 sqft  1443 N 53rd Drive, Phoenix AZ, 85043  3/22/2010
Feedback Form