Share Share | Help

"This is amazing it does the hour long work for you in seconds!"
Feedback ..read more
Halimna from Portland, OR
Go Back
  Go
Property Data for:  3330 N 42nd St, Phoenix AZ, 85018
SFH   Not for sale  change
3bd | 2ba | 1,600sf
Ask Price: 
Est Value: $284,400 $178/sf
Discount:
Est Rent: $1,660/mo
Cash Flow: -$356/mo
Cash/Cash Return: -5.47%
FE-Score
290
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 % 1820
Insurance % 790
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 $284,400 (range: $225,000 - $435,000)
# Price Type/beds/bath/sqft Address Last seen
1   $299,000   SFH 3 br/2 ba 1,825 sqft  3117 N 41st Place, Phoenix AZ, 85018  4/16/2013
2   $435,000   SFH 3 br/2.5 ba 1,966 sqft  3433 N 42nd St, Phoenix AZ, 85018  5/25/2013
3   $289,000   SFH 3 br/2 ba 1,841 sqft  4137 East Avalon Dr, Phoenix AZ, 85018  5/25/2013
4   $389,900   SFH 3 br/1 ba 2,100 sqft  4035 E Weldon Ave, Phoenix AZ, 85018  5/25/2013
5   $270,000   SFH 3 br/2 ba 1,470 sqft  4225 E Pinchot Ave, Phoenix AZ, 85018  4/22/2013
6   $225,000   SFH 3 br/2 ba 1,645 sqft  4036 N 40th Place, Phoenix AZ, 85018  5/22/2013
7   $300,000   SFH 3 br/2 ba 2,161 sqft  4601 E Osborn Rd, Phoenix AZ, 85018  4/19/2013
8   $300,000   SFH 3 br/2 ba 1,735 sqft  3022 N 47th St, Phoenix AZ, 85018  5/25/2013
Rent Comparables - Estimated Rent $1,660 (range: $725 - $2,000)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,499   SFH 3 br/ 1,400 sqft  44th St, Phoenix, AZ, Phoenix AZ, 85008  3/26/2013
2   $1,650   SFH 3 br/ 1,400 sqft  40th st, Phoenix, AZ, Phoenix AZ, 85018  2/18/2013
3   $1,595   SFH 3 br/2 ba 1,517 sqft  3831 E Devonshire Avenue, Phoenix AZ, 85018  5/24/2013
4   $2,000   SFH 3 br/ 1,929 sqft  3141 48th St, Phoenix AZ, 85018  3/2/2013
5   $2,000   SFH 3 br/2 ba 1,830 sqft  3811 N 50th Place, Phoenix AZ, 85018  5/21/2013
6   $1,250   SFH 3 br/2 ba 1,500 sqft  4447 E Almeria Road, Phoenix AZ, 85008  5/18/2013
7   $1,295   SFH 3 br/2 ba 1,131 sqft  3412 E Roma Ave, Phoenix AZ, 85018  3/8/2013
8   $725   SFH 3 br/2 ba 1,200 sqft  4231 N 31st St, Phoenix AZ, 85016  2/19/2013
9   $1,295   SFH 3 br/2 ba 1,148 sqft  5310 E Cambridge Avenue, Phoenix AZ, 85008  5/24/2013
10   $1,745   SFH 3 br/1.5 ba 2,050 sqft  3039 E Turney Ave, Phoenix AZ, 85016  5/24/2013