Feedback ..read more
Robert from Phoenix, AZ
Go Back
  Go
Property Data for:  8520 W Palm, Phoenix AZ, 85037
SFH   Not for sale  change
3bd | 2ba | 1,340sf
Ask Price: 
Est Value: $149,800 $112/sf
Discount:
Est Rent: $1,015/mo
Cash Flow: -$169/mo
Cash/Cash Return: -4.93%
FE-Score
317
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 % 1280
Insurance % 524
Association Dues (HOA) /mo
Maintenance % 2010
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 $149,800 (range: $119,900 - $204,900)
# 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  12/8/2016
2   $119,900   SFH 3 br/2 ba 1,334 sqft  2701 N 90th Ln, Phoenix AZ, 85037  12/8/2016
3   $204,900   SFH 3 br/2 ba 1,834 sqft  1818 N 90th Drive, Phoenix AZ, 85037  12/8/2016
4   $159,900   SFH 3 br/3 ba 1,534 sqft  11227 W College Dr, Phoenix AZ, 85037  11/14/2016
5   $129,000   SFH 3 br/2 ba 1,098 sqft  84th Avenue, Phoenix AZ, 85037  11/8/2016
Rent Comparables - Estimated Rent $1,015 (range: $875 - $1,175)
# Rent Type/beds/bath/sqft Address Last seen
1   $940   SFH 3 br/2 ba 1,113 sqft  2030 N 84th Lane, Phoenix AZ, 85037  2/29/2016
2   $940   SFH 3 br/2 ba 1,113 sqft  2030 84th Ln, Phoenix AZ, 85037  1/3/2016
3   $875   SFH 3 br/2 ba 1,113 sqft  8421 W Holly St, Phoenix AZ, 85037  12/8/2016
4   $900   SFH 3 br/2 ba 1,113 sqft  8404 Holly St, Phoenix AZ, 85037  1/3/2016
5   $999   SFH 3 br/2 ba 1,354 sqft  8505 W Lewis Avenue, Phoenix AZ, 85037  7/29/2016
6   $999   SFH 3 br/2 ba 1,354 sqft  8505 Lewis Ave, Phoenix AZ, 85037  7/23/2016
7   $975   SFH 3 br/2 ba 1,231 sqft  8339 Monte Vista Rd, Phoenix AZ, 85037  9/20/2016
8   $1,175   SFH 3 br/2 ba 1,652 sqft  8420 W Vernon Ave, Phoenix AZ, 85037  8/1/2016
9   $1,175   SFH 3 br/2 ba 1,652 sqft  8420 Vernon Ave, Phoenix AZ, 85037  7/23/2016
10   $975   SFH 3 br/1.5 ba 1,231 sqft  8339 W Monte Vista Rd, Phoenix AZ, 85037  9/18/2016