Feedback ..read more
Margaret from Baltimore, MD
Go Back
  Go
Property Data for:  2915 W Potter Drive, Phoenix AZ, 85027
SFH   Not for sale  change
3bd | 2ba | 1,451sf
Ask Price: 
Est Value: $197,500 $136/sf
Discount:
Est Rent: $1,255/mo
Cash Flow: -$246/mo
Cash/Cash Return: -5.45%
FE-Score
303
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 % 1620
Insurance % 691
Association Dues (HOA) /mo
Maintenance % 2176
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 $197,500 (range: $160,000 - $199,900)
# Price Type/beds/bath/sqft Address Last seen
1   $199,900   SFH 3 br/2 ba 1,414 sqft  3119 W Louise Dr, Phoenix AZ, 85027  1/25/2016
2   $190,000   SFH 3 br/2 ba 1,338 sqft  2217 W Topeka Dr, Phoenix AZ, 85027  5/27/2016
3   $184,900   SFH 3 br/1 ba 1,100 sqft  1311 W Wahalla Lane, Phoenix AZ, 85027  5/27/2016
4   $160,000   SFH 3 br/2 ba 1,305 sqft  3158 W Williams Dr, Phoenix AZ, 85027  3/13/2016
5   $189,900   SFH 3 br/2 ba 1,567 sqft  3823 West Tonopah Dr, Glendale AZ, 85308  5/26/2016
Rent Comparables - Estimated Rent $1,255 (range: $1,020 - $1,295)
# Rent Type/beds/bath/sqft Address Last seen
1   $1,295   SFH 3 br/2 ba 1,451 sqft  2915 Potter Dr, Phoenix AZ, 85027  4/30/2016
2   $1,250   SFH 3 br/2 ba 1,444 sqft  2924 Irma Ln, Phoenix AZ, 85027  3/27/2016
3   $1,250   SFH 3 br/2 ba 1,444 sqft  2924 W Irma Lane, Phoenix AZ, 85027  3/12/2016
4   $1,199   SFH 3 br/2 ba 1,320 sqft  2914 W Ross Ave, Phoenix AZ, 85027  2/11/2016
5   $1,095   SFH 3 br/2 ba 1,091 sqft  2917 W Irma Ln, Phoenix AZ, 85027  11/13/2015
6   $1,200   SFH 3 br/2 ba 1,443 sqft  21039 N 30th Avenue, Phoenix AZ, 85027  1/15/2016
7   $1,075   SFH 3 br/2 ba 1,284 sqft  3043 W Covey Ln, Phoenix AZ, 85027  6/28/2015
8   $1,020   SFH 3 br/2 ba 1,344 sqft  3135 Irma Ln, Phoenix AZ, 85027  3/17/2016
9   $1,275   SFH 3 br/2 ba 1,284 sqft  3040 Covey Ln, Phoenix AZ, 85027  4/5/2016
10   $1,250   SFH 3 br/3 ba 1,284 sqft  3040 Covey Ln, Phoenix AZ, 85027  4/5/2016