Feedback ..read more
Anthony from Chicago, IL
Go Back
  Go
Property Data for:  3845 W Hatcher Rd, Phoenix AZ, 85051
SFH   Not for sale  change
3bd | 2ba | 1,495sf
Ask Price: 
Est Value: $129,800 $87/sf
Discount:
Est Rent: $1,025/mo
Cash Flow: -$63/mo
Cash/Cash Return: -2.14%
FE-Score
364
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 % 1060
Insurance % 454
Association Dues (HOA) /mo
Maintenance % 2242
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 $129,800 (range: $82,500 - $165,000)
# Price Type/beds/bath/sqft Address Last seen
1   $114,900   SFH 3 br/2 ba 2,076 sqft  9416 N 39th Avenue, Phoenix AZ, 85051  4/6/2014
2   $165,000   SFH 3 br/2 ba 2,128 sqft  4008 W Davidson Lane, Phoenix AZ, 85051  4/6/2014
3   $145,000   SFH 3 br/2 ba 2,353 sqft  3716 W Barnes Ln, Phoenix AZ, 85051  4/6/2014
4   $135,000   SFH 3 br/2 ba 1,598 sqft  3833 W Townley Ave, Phoenix AZ, 85051  4/6/2014
5   $120,750   SFH 3 br/2 ba 1,724 sqft  4227 W Lawrence Lane Phoenix AZ 85051, Phoenix AZ, 85051  2/24/2014
6   $154,900   SFH 3 br/1 ba 1,790 sqft  3825 W Sahuaro Dr, Phoenix AZ, 85029  3/25/2014
7   $82,500   SFH 3 br/2 ba 1,185 sqft  8438 N 36TH AVE, Phoenix AZ, 85051  2/24/2014
8   $130,000   SFH 3 br/2 ba 1,550 sqft  3515 W Sahuaro Dr, Phoenix AZ, 85029  4/3/2014
9   $135,000   SFH 3 br/2 ba 1,733 sqft  10014 N 44th Drive, Glendale AZ, 85302  4/6/2014
10   $124,900   SFH 3 br/2 ba 1,250 sqft  4449 W Hatcher Rd, Glendale AZ, 85302  4/6/2014
Rent Comparables - Estimated Rent $1,025 (range: $825 - $1,350)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,050   SFH 3 br/2 ba 1,424 sqft  3806 W Carol Ave, Phoenix AZ, 85051  11/16/2013
2   $1,100   SFH 3 br/2 ba 2,020 sqft  3856 W Purdue Ave, Phoenix AZ, 85051  11/16/2013
3   $1,095   SFH 3 br/2 ba 2,005 sqft  9040 N 40th Ave, Phoenix AZ, 85051  11/7/2013
4   $825   SFH 3 br/ 1,360 sqft  39th Ave, Phoenix, AZ, Phoenix AZ, 85051  2/14/2014
5   $1,309   SFH 3 br/2 ba 1,956 sqft  4052 W Eva St, Phoenix AZ, 85051  4/6/2014
6   $850   SFH 3 br/1 ba 1,229 sqft  9201 N 37th Avenue, Phoenix AZ, 85051  10/29/2013
7   $1,125   SFH 3 br/2 ba 1,545 sqft  4120 W Eva St, Phoenix AZ, 85051  3/6/2014
8   $1,350   SFH 3 br/2 ba 1,759 sqft  9447 N 41st Drive, Phoenix AZ, 85051  2/25/2014
9   $1,200   SFH 3 br/2 ba 1,808 sqft  4207 W Eva St, Phoenix AZ, 85051  1/9/2014
10   $1,100   SFH 3 br/2 ba 2,248 sqft  4206 W Eva St, Phoenix AZ, 85051  1/9/2014