Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$424,000

Under Contract
1090 S Bogle Ct, Chandler, AZ 85286
3 Beds
3 Baths
1,575 Square Feet
0.08 Acres Lot
Built in 2001
Under Contract
Units n/a
Checked: 14 hours ago
Updated: Jul 17, 2025 at 08:10AM

Investment Summary


Monthly Cash Flow
-$719
Cap Rate
3.6%
Cash-on-Cash Return
-8.8%
Debt Coverage Ratio
0.64
Internal Rate of Return (5 years)
-4.6%

Property Description


0.08 Acres Lot
Built in 2001
Under Contract
Units n/a

Welcome to this beautifully maintained home, minutes from the 202 freeway, offering convenient access to shopping, and entertainment. Designed with both comfort and functionality in mind, each bedroom features its own spacious walk-in closet. Enjoy year-round comfort and energy efficiency with solar sunscreens installed on all backyard-facing windows, and an EV charger in the garage. Reverse osmosis and water softener for added comfort. The backyard features low-maintenance artificial grass, creating a lush, green space perfect for relaxing or entertaining. Bathrooms features newly installed flooring, adding a fresh, updated touch to these essential spaces. Brand-new water heater installed in 2024. The HOA covers front landscaping maintenance all the way to the back wall and gate.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Open, Covered, Garage
  • Details: Electric Vehicle Charging Station(s)
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Total): 3.0

Interior Features

  • # of Rooms: 5
  • # of Stories: 2

Exterior Features

  • Exterior Walls Materials: Wood
  • Roof Material: Tile

HOA

  • Has HOA: Yes
  • Association: Arizona Reflections
  • HOA Fee: $128/monthly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 30328427
  • Lot Size: 3625 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Contemporary
  • Year Built: 2001

Tax Information

  • Annual Tax: $1,229

Utilities

  • Water & Sewer: Public
  • Heating: Electric
  • Cooling: Central Air, Ceiling Fan(s)

Location

  • County: Maricopa

Listing Details


Listed by:
Sara Krikorian
HomeSmart
(586) 588-3556

Source:
Arizona Regional Multiple Listing Service (ARMLS)
MLS#: 6879904
Arizona Regional Multiple Listing Service (ARMLS)

Investment Summary


Monthly Cash Flow
-$719
Cap Rate
3.6%
Cash-on-Cash Return
-8.8%
Debt Coverage Ratio
0.64
Internal Rate of Return (5 years)
-4.6%

Purchase Details

Find an Agent

Purchase price:
$424,000
Amount financed:
-$339,200
Down payment:
$84,800
Closing costs:
$12,720
Rehab costs:
$0
Initial cash invested:
$97,520
Square feet:
1,575
Cost per square foot:
$269
Monthly rent per square foot:
$1.40

Financing Details

Find a Lender

Loan amount:
$339,200
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$2,007
Property tax:
$102
Insurance:
$154
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,263

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,200 $26,400
Vacancy loss: (6%)
6% -$132 -$1,584
Operating income:
$2,068 $24,816

Operating Expenses


% Rent Monthly Yearly
Property taxes: (5%)
5%-$102-$1,229
Insurance: (7%)
7%-$154-$1,848
Property management: (8%)
8%-$176-$2,112
Repairs & maintenance: (5%)
5%-$110-$1,320
Capital expenditures: (5%)
5%-$110-$1,320
HOA fees: (6%)
6%-$128-$1,536
Total operating expenses: (35%)
35%-$780-$9,365

Cash Flow


Monthly Yearly
Net operating income:
$1,288 $15,456
Mortgage payments:
-$2,007 -$24,084
Cash flow:
$719 $8,628