Feedback ..read more
Melody from Seattle, WA
Go Back
  Go
Property Data for:  8520 W Palm Ln #1085, Phoenix AZ, 85037
SFH   Not for sale  change
3bd | 2ba | 1,340sf
Ask Price: 
Est Value: $123,100 $92/sf
Discount:
Est Rent: $945/mo
Cash Flow: -$76/mo
Cash/Cash Return: -2.72%
FE-Score
355
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 % 1050
Insurance % 430
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 $123,100 (range: $109,900 - $160,000)
# Price Type/beds/bath/sqft Address Last seen
1   $129,000   SFH 3 br/2 ba 1,323 sqft  8425 W Granada Road, Phoenix AZ, 85037  4/27/2015
2   $109,900   SFH 3 br/2 ba 1,266 sqft  1831 83rd Ln, Phoenix AZ, 85037  6/3/2015
3   $122,000   SFH 3 br/2 ba 1,628 sqft  2424 83rd Ln, Phoenix AZ, 85037  6/14/2015
4   $160,000   SFH 3 br/2 ba 1,784 sqft  8502 W Sheridan St, Phoenix AZ, 85037  8/31/2015
5   $111,000   SFH 3 br/2 ba 1,388 sqft  8832 W Monte Vista Rd, Phoenix AZ, 85037  4/27/2015
6   $139,888   SFH 3 br/2 ba 1,251 sqft  8623 W Roanoke Ave, Phoenix AZ, 85037  8/31/2015
7   $153,900   SFH 3 br/2 ba 1,334 sqft  2831 N 89th Dr, Phoenix AZ, 85037  4/1/2015
8   $122,900   SFH 3 br/2 ba 1,307 sqft  9017 Cambridge Ave, Phoenix AZ, 85037  4/16/2015
9   $119,900   SFH 3 br/2 ba 1,334 sqft  2701 N 90th Ln, Phoenix AZ, 85037  8/31/2015
10   $145,000   SFH 3 br/2 ba 1,334 sqft  9063 W Yale St Maryvale Phoenix AZ 85037, Phoenix AZ, 85037  5/3/2015
Rent Comparables - Estimated Rent $945 (range: $825 - $1,095)
# Rent Type/beds/bath/sqft Address Last seen
1   $825   SFH 3 br/2 ba 1,113 sqft  8421 W Holly St, Phoenix AZ, 85037  1/22/2015
2   $1,050   SFH 3 br/2 ba 1,529 sqft  8517 Lewis Ave, Phoenix AZ, 85037  4/28/2015
3   $1,095   SFH 3 br/2 ba 1,652 sqft  8420 W Vernon Ave, Phoenix AZ, 85037  6/22/2015
4   $995   SFH 3 br/2.5 ba 1,652 sqft  8431 W Lewis Avenue, Phoenix AZ, 85037  5/5/2015
5   $950   SFH 3 br/2.5 ba 1,870 sqft  2352 N 84th Dr, Phoenix AZ, 85037  2/15/2015
6   $995   SFH 3 br/2 ba 1,340 sqft  8520 Palm Ln, Phoenix AZ, 85037  6/30/2015
7   $875   SFH 3 br/2 ba 1,362 sqft  8535 W Granada Rd, Phoenix AZ, 85037  2/6/2015
8   $995   SFH 3 br/2 ba 1,449 sqft  2407 N 83rd Dr, Phoenix AZ, 85037  2/15/2015
9   $960   SFH 3 br/2 ba 1,455 sqft  8664 Holly St, Phoenix AZ, 85037  8/29/2015
10   $950   SFH 3 br/2 ba 1,500 sqft  8667 W. Palm Lane, Phoenix, AZ, Phoenix AZ, 85037  9/14/2014