Feedback ..read more
Felicia from Detroit, MI
Go Back
  Go
Property Data for:  8520 W Palm Ln #1040, Phoenix AZ, 85037
SFH   Not for sale  change
3bd | 2ba | 1,224sf
Ask Price: 
Est Value: $123,200 $101/sf
Discount:
Est Rent: $850/mo
Cash Flow: -$142/mo
Cash/Cash Return: -5.04%
FE-Score
320
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 % 1060
Insurance % 431
Association Dues (HOA) /mo
Maintenance % 1836
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 $123,200 (range: $111,000 - $160,000)
# Price Type/beds/bath/sqft Address Last seen
1   $160,000   SFH 3 br/2 ba 1,784 sqft  8502 W Sheridan St, Phoenix AZ, 85037  7/2/2014
2   $111,000   SFH 3 br/2 ba 1,388 sqft  8832 W Monte Vista Rd, Phoenix AZ, 85037  7/21/2014
3   $124,777   SFH 3 br/2 ba 1,420 sqft  1814 88th Ave, Phoenix AZ, 85037  7/21/2014
4   $134,500   SFH 3 br/2 ba 1,397 sqft  8826 W Roanoke Ave, Phoenix AZ, 85037  3/5/2014
5   $129,900   SFH 3 br/2 ba 1,266 sqft  9206 W Cambridge Ave, Phoenix AZ, 85037  2/24/2014
6   $145,000   SFH 3 br/3 ba 1,762 sqft  9430 W Eaton Rd, Phoenix AZ, 85037  7/21/2014
7   $135,000   SFH 3 br/2.5 ba 1,935 sqft  9562 W Monte Vista Rd, Phoenix AZ, 85037  7/21/2014
8   $131,600   SFH 3 br/2 ba 1,958 sqft  10122 W Avenida Cordoniz, Phoenix AZ, 85037  4/6/2014
Rent Comparables - Estimated Rent $850 (range: $850 - $1,000)
# Rent Type/beds/bath/sqft Address Last seen
1   $850   SFH 3 br/2 ba 1,231 sqft  2022 N 84th Ln, Phoenix AZ, 85037  11/16/2013
2   $975   SFH 3 br/2 ba 1,125 sqft  8427 W Hubbell, Phoenix AZ, 85037  1/9/2014
3   $975   SFH 3 br/2 ba 1,323 sqft  8454 Granada, Phoenix AZ, 85037  11/4/2013
4   $995   SFH 3 br/2 ba 1,113 sqft  2026 N. 84th Ln, Phoenix, AZ, Phoenix AZ, 85037  7/21/2014
5   $925   SFH 3 br/2 ba 1,364 sqft  8352 W Holly St, Phoenix AZ, 85037  4/6/2014
6   $895   SFH 3 br/2 ba 1,323 sqft  8347 W Alvarado St, Phoenix AZ, 85037  9/16/2013
7   $899   SFH 3 br/2 ba 1,113 sqft  8339 W Hubbell St, Phoenix AZ, 85037  5/20/2014
8   $850   SFH 3 br/2 ba 1,354 sqft  8505 W Lewis Avenue, Phoenix AZ, 85037  4/3/2014
9   $975   SFH 3 br/2 ba 1,529 sqft  8517 W Lewis Ave, Phoenix AZ, 85037  11/28/2013
10   $1,000   SFH 3 br/2.5 ba 1,870 sqft  2352 N 84th Dr, Phoenix AZ, 85037  1/9/2014