Feedback ..read more
Anthony from Chicago, IL
Go Back
  Go
Property Data for:  3105 E Desert Ln, Gilbert AZ, 85234
SFH   Not for sale  change
3bd | 2ba | 1,201sf
Ask Price: 
Est Value: $209,000 $174/sf
Discount:
Est Rent: $1,125/mo
Cash Flow: -$376/mo
Cash/Cash Return: -7.86%
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 % 1580
Insurance % 731
Association Dues (HOA) /mo
Maintenance % 1801
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 $209,000 (range: $159,900 - $355,000)
# Price Type/beds/bath/sqft Address Last seen
1   $338,500   SFH 3 br/2 ba 2,484 sqft  1250 N Banning St, Gilbert AZ, 85234  5/21/2015
2   $159,900   SFH 3 br/2 ba 1,358 sqft  3128 E Millbrae Lane, Gilbert AZ, 85234  5/21/2015
3   $244,900   SFH 3 br/2 ba 1,916 sqft  1180 San Benito Dr, Gilbert AZ, 85234  4/28/2015
4   $244,900   SFH 3 br/2 ba 2,049 sqft  904 N Seton Dr, Gilbert AZ, 85234  3/6/2015
5   $355,000   SFH 3 br/2 ba 2,200 sqft  2894 Merrill Ave, Gilbert AZ, 85234  5/17/2015
6   $259,900   SFH 3 br/2 ba 1,720 sqft  3346 E Juanita, Gilbert AZ, 85234  5/21/2015
7   $250,000   SFH 3 br/ 2,304 sqft  3447 E Michelle Way Gilbert AZ 85234, Mesa AZ, 85206  3/25/2015
8   $200,000   SFH 3 br/2 ba 1,280 sqft  3514 E Juanita Ave, Gilbert AZ, 85234  5/15/2015
9   $182,700   SFH 3 br/2 ba 1,345 sqft  3498 E Terrace Avenue, Mesa AZ, 85206  4/27/2015
10   $200,000   SFH 3 br/2 ba 1,387 sqft  1144 N Cole Dr Gilbert AZ 85234, Gilbert AZ, 85234  2/22/2015
Rent Comparables - Estimated Rent $1,125 (range: $1,065 - $2,500)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,325   SFH 3 br/2.5 ba 1,702 sqft  1303 N Balboa Dr, Gilbert AZ, 85234  6/22/2014
2   $2,200   SFH 3 br/3 ba 2,670 sqft  3081 E Juanita Ave, Gilbert AZ, 85234  4/26/2015
3   $1,395   SFH 3 br/2 ba 1,360 sqft  1140 N Seton Ave, Gilbert AZ, 85234  5/5/2015
4   $1,065   SFH 3 br/2 ba 1,363 sqft  1443 N Thunderbird Ave, Gilbert AZ, 85234  2/16/2015
5   $1,150   SFH 3 br/2.5 ba 1,577 sqft  1435 N Thunderbird Ave, Gilbert AZ, 85234  4/2/2015
6   $1,350   SFH 3 br/2.5 ba 1,837 sqft  3075 E Santa Rosa Dr, Gilbert AZ, 85234  9/30/2014
7   $1,250   SFH 3 br/2.5 ba 1,577 sqft  1459 N Thunderbird Ave, Gilbert AZ, 85234  12/11/2014
8   $1,225   SFH 3 br/2 ba 1,837 sqft  3075 E. SANTA ROSA DR., GILBERT, AZ, Gilbert AZ, 85234  10/1/2014
9   $1,850   SFH 3 br/2 ba 2,200 sqft  2894 Merrill Ave, Gilbert AZ, 85234  5/17/2015
10   $2,500   SFH 3 br/3 ba 3,124 sqft  1025 Tucana Ln, Gilbert AZ, 85234  3/24/2015