Feedback ..read more
Jeanne from Miami, FL
Go Back
  Go
Property Data for:  21166 Green St, 85396
SFH   Not for sale  change
4bd | 3ba
Ask Price: 
Est Value: $336,900
Discount:
Est Rent: $1,795/mo
Cash Flow: -$525/mo
Cash/Cash Return: -6.80%
FE-Score
249
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 % 1890
Insurance % 1179
Association Dues (HOA) /mo
Maintenance % 2400
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 $336,900 (range: $285,000 - $549,900)
# Price Type/beds/bath/sqft Address Last seen
1   $328,990   SFH 4 br/2 ba 1,798 sqft  21029 W Main St, Litchfield Park AZ, 85340  8/31/2014
2   $331,995   SFH 4 br/2.5 ba 2,808 sqft  4458 N Golf Dr, Buckeye AZ, 85326  5/14/2014
3   $298,500   SFH 4 br/2.5 ba 2,474 sqft  20942 W Lost Creek Dr, Buckeye AZ, 85326  4/6/2014
4   $530,000   SFH 4 br/3.5 ba 4,893 sqft  21452 W Brittle Bush Ln, Buckeye AZ, 85396  4/6/2014
5   $524,990   SFH 4 br/3.5 ba 4,001 sqft  20832 Werner Place, Buckeye AZ, 85326  5/17/2014
6   $329,000   SFH 4 br/3 ba   20688 W Founder Cir, Buckeye AZ, 85326  6/8/2014
7   $285,000   SFH 4 br/2 ba   21044 W Western Drive, Buckeye AZ, 85326  5/27/2014
8   $374,990   SFH 4 br/4 ba 4,022 sqft  21020 W Western Drive, Buckeye AZ, 85396  3/6/2014
9   $549,900   SFH 4 br/2.5 ba 3,200 sqft  20524 W Daniel Place, Buckeye AZ, 85396  8/31/2014
10   $341,990   SFH 4 br/2.5 ba 3,052 sqft  2265 N Park St, Buckeye AZ, 85326  8/31/2014
Rent Comparables - Estimated Rent $1,795 (range: $1,395 - $3,000)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,500   SFH 4 br/ 2,400 sqft  20902 W. Wycliff Dr., Buckeye, AZ, Buckeye AZ, 85326  10/23/2013
2   $2,700   SFH 4 br/ 4,917 sqft  20997 w Main Streeet, Buckeye, AZ, Litchfield Park AZ, 85340  6/15/2014
3   $1,600   SFH 4 br/3 ba 2,739 sqft  20877 W CT St, Buckeye AZ, 85396  10/29/2013
4   $1,795   SFH 4 br/ 3,039 sqft  4576 N Arbor Way, Buckeye, AZ, Buckeye AZ, 85326  11/7/2013
5   $2,000   SFH 4 br/3 ba 3,168 sqft  4139 N Evergreen St, Litchfield Park AZ, 85340  1/9/2014
6   $1,795   SFH 4 br/3 ba   20688 W Founder Cir, Buckeye AZ, 85326  6/8/2014
7   $3,000   SFH 4 br/3.5 ba 4,031 sqft  4277 N Sentinel Dr, Litchfield Park AZ, 85340  8/31/2014
8   $1,795   SFH 4 br/3 ba   20575 W Daniel Place, Buckeye AZ, 85396  11/7/2013
9   $1,450   SFH 4 br/3 ba 2,742 sqft  3943 W Founder Cir, Buckeye AZ, 85326  11/1/2013
10   $1,395   SFH 4 br/4 ba 4,022 sqft  21020 W Western Drive, Buckeye AZ, 85396  3/6/2014