Feedback ..read more
Robert from Phoenix, AZ
Go Back
  Go
Property Data for:  909 Camelback Rd, Phoenix AZ, 85014
Condo   Not for sale  change
1bd | 1ba | 781sf
Ask Price: 
Est Value: $77,500 $99/sf
Discount:
Est Rent: $745/mo
Cash Flow: -$213/mo
Cash/Cash Return: -12.03%
FE-Score
347
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 % 630
Insurance % 271
Association Dues (HOA) /mo
Maintenance % 1171
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 $77,500 (range: $39,900 - $149,900)
# Price Type/beds/bath/sqft Address Last seen
1   $69,900   Condo 1 br/1 ba   5135 N 10th St #12, Phoenix AZ, 85014  4/1/2015
2   $39,900   Condo 1 br/1 ba 600 sqft  4401 12th St, Phoenix AZ, 85014  6/4/2015
3   $50,000   Condo 1 br/1 ba 563 sqft  4401 N 12th St, Phoenix AZ, 85014  2/7/2015
4   $149,900   Condo 1 br/   3302 7th St, Phoenix AZ, 85014  5/6/2015
5   $109,000   Condo 1 br/1 ba   3848 3rd Ave, Phoenix AZ, 85013  3/23/2015
6   $99,900   Condo 1 br/1 ba   3848 N 3rd Ave #3042, Phoenix AZ, 85013  2/16/2015
7   $77,500   Condo 1 br/1 ba   North 16th Street, Phoenix AZ, 85016  5/2/2015
Rent Comparables - Estimated Rent $745 (range: $475 - $1,200)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,200   Condo 1 br/1 ba 889 sqft  909 E. Camelback Road, Phoenix, AZ, Phoenix AZ, 85014  8/27/2014
2   $1,200   Condo 1 br/1 ba 890 sqft  909 E Camelback Rd, Phoenix, AZ, Phoenix AZ, 85014  9/29/2014
3   $800   Condo 1 br/1 ba 781 sqft  909 E Camelback Rd, Phoenix AZ, 85014  1/13/2015
4   $475   Condo 1 br/1 ba 600 sqft  7th Street at Camelback, Phoenix , AZ, Phoenix AZ, 85014  10/10/2014
5   $800   Condo 1 br/1 ba 800 sqft  1025 East Higland, Phoenix, AZ, Phoenix AZ, 85014  8/23/2014
6   $695   Condo 1 br/1 ba 676 sqft  4802 12th St, Phoenix AZ, 85014  6/8/2015
7   $665   Condo 1 br/1 ba 676 sqft  4802 North 12th Street, Phoenix, AZ, Phoenix AZ, 85014  10/31/2014
8   $675   Condo 1 br/1 ba 585 sqft  4608 n 10th pl, Phoenix, AZ, Phoenix AZ, 85014  7/30/2014
9   $655   Condo 1 br/1 ba 545 sqft  4802 12th St, Phoenix AZ, 85014  6/14/2015
10   $605   Condo 1 br/1 ba 545 sqft  4802 North 12th Street, Phoenix, AZ, Phoenix AZ, 85014  10/31/2014