Feedback ..read more
Margaret from Baltimore, MD
Go Back
  Go
Property Data for:  1309 W Luke Avenue, Phoenix AZ, 85013
SFH   For sale  change
3bd | 2ba | 1,302sf
Ask Price:  $239,500 $184/sf
Est Value: $211,000 $162/sf
Discount: -13.51%
Est Rent: $1,065/mo
Cash Flow: -$572/mo
Cash/Cash Return: -10.43%
FE-Score
191
Today
Contact
Provided by:
oodle.com
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 % 1490
Insurance % 738
Association Dues (HOA) /mo
Maintenance % 1953
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 $211,000 (range: $173,500 - $268,900)
# Price Type/beds/bath/sqft Address Last seen
1   $229,500   SFH 3 br/2 ba 1,522 sqft  1320 W Missouri Ave, Phoenix AZ, 85013  7/31/2014
2   $216,270   SFH 3 br/2 ba 2,094 sqft  5627 N 14th Dr, Phoenix AZ, 85013  3/29/2014
3   $239,000   SFH 3 br/2 ba 1,473 sqft  5633 N 11th Dr, Phoenix AZ, 85013  7/28/2014
4   $239,900   SFH 3 br/2 ba 1,398 sqft  915 W Georgia Ave Cntral Phoenix Phoenix AZ 85013, Phoenix AZ, 85013  7/31/2014
5   $173,500   SFH 3 br/2 ba 1,385 sqft  1315 W Orange Dr, Phoenix AZ, 85013  7/9/2014
6   $268,900   SFH 3 br/2 ba 1,732 sqft  712 Oregon Ave, Phoenix AZ, 85013  7/31/2014
Rent Comparables - Estimated Rent $1,065 (range: $895 - $1,400)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,095   SFH 3 br/2 ba 1,522 sqft  1320 W Missouri Ave, Phoenix AZ, 85013  7/31/2014
2   $1,325   SFH 3 br/1.5 ba 1,302 sqft  1203 W Marshall Ave, Phoenix AZ, 85013  3/28/2014
3   $1,195   SFH 3 br/2 ba 1,452 sqft  1025 W Oregon Ave, Phoenix , AZ, Phoenix AZ, 85013  7/30/2014
4   $1,400   SFH 3 br/2 ba 1,505 sqft  5220 N 11th Avenue, Phoenix AZ, 85013  7/21/2014
5   $950   SFH 3 br/1 ba 1,200 sqft  5321 N 17th Avenue, Phoenix AZ, 85015  8/19/2013
6   $999   SFH 3 br/2 ba 1,532 sqft  5008 N 13th Ave, Phoenix AZ, 85013  10/29/2013
7   $913   SFH 3 br/ 1,413 sqft  19th Avenue at Bethany Home Rd, Phoenix, AZ, Phoenix AZ, 85015  5/21/2014
8   $1,200   SFH 3 br/ 1,600 sqft  San Miguel, Phoenix, AZ, Phoenix AZ, 85013  8/12/2013
9   $1,200   SFH 3 br/ 1,565 sqft  W. Oregon, Phoenix, AZ, Phoenix AZ, 85013  9/24/2013
10   $899   SFH 3 br/2 ba 1,342 sqft  Luke Ave at 23rd Ave and Bethany Home, Phoenix, AZ, Phoenix AZ, 85015  7/30/2014