Feedback ..read more
Halimna from Portland, OR
Go Back
  Go
Property Data for:  8520 W Palm Lane, Phoenix AZ, 85037
SFH   Not for sale  change
3bd | 2ba
Ask Price: 
Est Value: $160,000
Discount:
Est Rent: $1,020/mo
Cash Flow: -$217/mo
Cash/Cash Return: -5.94%
FE-Score
277
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 % 1370
Insurance % 560
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 $160,000 (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  1/16/2017
2   $119,900   SFH 3 br/2 ba 1,334 sqft  2701 N 90th Ln, Phoenix AZ, 85037  2/4/2017
3   $204,900   SFH 3 br/2.5 ba   10614 W Sells Drive, Phoenix AZ, 85037  2/25/2017
4   $189,000   SFH 3 br/2.5 ba   10037 W Montecito Avenue, Phoenix AZ, 85037  2/25/2017
5   $129,000   SFH 3 br/2 ba 1,098 sqft  84th Avenue, Phoenix AZ, 85037  11/8/2016
Rent Comparables - Estimated Rent $1,020 (range: $875 - $1,175)
# Rent Type/beds/bath/sqft Address Last seen
1   $875   SFH 3 br/2 ba 1,113 sqft  8421 W Holly St, Phoenix AZ, 85037  12/23/2016
2   $1,107   SFH 3 br/2 ba   8339 W Hubbell St, Phoenix AZ, 85037  2/22/2017
3   $975   SFH 3 br/2 ba 1,231 sqft  8339 Monte Vista Rd, Phoenix AZ, 85037  9/20/2016
4   $1,175   SFH 3 br/2 ba 1,652 sqft  8420 W Vernon Ave, Phoenix AZ, 85037  8/1/2016
5   $999   SFH 3 br/2 ba 1,354 sqft  8505 W Lewis Avenue, Phoenix AZ, 85037  7/29/2016
6   $1,175   SFH 3 br/2 ba 1,652 sqft  8420 Vernon Ave, Phoenix AZ, 85037  7/23/2016
7   $999   SFH 3 br/2 ba 1,354 sqft  8505 Lewis Ave, Phoenix AZ, 85037  7/23/2016
8   $1,095   SFH 3 br/2 ba 1,323 sqft  8407 Berkeley Rd, Phoenix AZ, 85037  9/20/2016
9   $1,050   SFH 3 br/2 ba 1,652 sqft  2361 83rd Dr, Phoenix AZ, 85037  7/14/2016
10   $950   SFH 3 br/2 ba 1,652 sqft  8355 W Lewis Avenue, Phoenix AZ, 85037  5/3/2016