Feedback ..read more
Felicia from Detroit, MI
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: $192,000 $160/sf
Discount:
Est Rent: $1,125/mo
Cash Flow: -$282/mo
Cash/Cash Return: -6.41%
FE-Score
263
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 % 1450
Insurance % 672
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 $192,000 (range: $159,900 - $259,900)
# Price Type/beds/bath/sqft Address Last seen
1   $159,900   SFH 3 br/2 ba 1,358 sqft  3128 E Millbrae Lane, Gilbert AZ, 85234  10/21/2014
2   $229,900   SFH 3 br/ 2,267 sqft  1464 N St Paul Dr, Gilbert AZ, 85234  4/30/2014
3   $259,900   SFH 3 br/2 ba 1,720 sqft  3346 E Juanita, Gilbert AZ, 85234  10/21/2014
4   $238,900   SFH 3 br/2.5 ba 1,876 sqft  1063 N Sunnyvale Ave, Gilbert AZ, 85234  10/21/2014
5   $194,000   SFH 3 br/2 ba 1,204 sqft  2822 E Harwell Road, Gilbert AZ, 85234  9/30/2014
6   $182,700   SFH 3 br/2 ba 1,345 sqft  3498 E Terrace Avenue, Mesa AZ, 85206  10/21/2014
7   $211,900   SFH 3 br/2 ba 1,513 sqft  3857 E Encinas Avenue, Gilbert AZ, 85234  6/10/2014
Rent Comparables - Estimated Rent $1,125 (range: $1,050 - $1,500)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,095   SFH 3 br/2.5 ba 1,575 sqft  1447 N Thunderbird, Gilbert, AZ, Gilbert AZ, 85234  11/25/2013
2   $1,325   SFH 3 br/2.5 ba 1,702 sqft  1303 N Balboa Dr, Gilbert AZ, 85234  6/22/2014
3   $1,500   SFH 3 br/3 ba 2,146 sqft  1347 N Balboa Dr, Gilbert AZ, 85234  2/18/2014
4   $1,325   SFH 3 br/2 ba 1,358 sqft  1140 N Seton Ave, Gilbert AZ, 85234  4/6/2014
5   $1,100   SFH 3 br/2 ba 1,421 sqft  3035 E Santa Rosa Drive, Gilbert AZ, 85234  12/27/2013
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  10/21/2014
8   $1,050   SFH 3 br/2.5 ba 1,600 sqft  3068 E Michelle Way, Gilbert AZ, 85234  5/26/2014
9   $1,350   SFH 3 br/2.5 ba 1,837 sqft  1446 N St Paul Dr, Gilbert AZ, 85234  5/14/2014
10   $1,345   SFH 3 br/2.5 ba 2,276 sqft  3034 E Michelle, Gilbert AZ, 85234  5/1/2014