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

$385,000

For Sale - Active
11301 W Glenrosa Ave, Phoenix, AZ 85037
4 Beds
3 Baths
1,373 Square Feet
0.10 Acres Lot
Built in 1999
For Sale - Active
Units n/a
Checked: 8 hours ago
Updated: Jul 17, 2025 at 07:13AM

Investment Summary


Monthly Cash Flow
-$729
Cap Rate
3.4%
Cash-on-Cash Return
-9.9%
Debt Coverage Ratio
0.60
Internal Rate of Return (5 years)
-5.6%

Property Description


0.10 Acres Lot
Built in 1999
For Sale - Active
Units n/a

This is an amazing home we know you're going to love. Located in the quiet and well maintained subdivision of Trailwood in Phoenix you'll be close to great schools & parks, shopping, restaurants, and only minutes from the 101 and the I-10. Easy to maintain and attractive landscaping in the front & back yards. Upstairs there are 4 spacious bedrooms, all with ceiling fans and 2 baths. Downstairs offers a good sized living room and formal dining. The kitchen offers a breakfast bar and oak cabinets with plenty of storage space. Huge backyard with covered patio, view fence of the green belt, and plenty of room to relax, entertain, play, or even add a future swimming pool. Come take a look quick because this gem won't last long. Thanks for stopping in.

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: Dir Entry frm Garage, Electric Door Opener
  • Details: Garage Door Opener, Direct Access
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Total): 3.0

Interior Features

  • # of Stories: 2

Exterior Features

  • Exterior Walls Materials: Stucco
  • Roof Material: Tile

HOA

  • Has HOA: Yes
  • Association: Trail Wood
  • HOA Fee: $54/monthly

Land Information

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

Lot Information

  • Parcel ID: 10290304
  • Lot Size: 4200 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 1999

Tax Information

  • Annual Tax: $1,139

Utilities

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

Location

  • County: Maricopa

Listing Details


Listed by:
Maria Sanudo Gonzalez
My Home Group Real Estate
(602) 815-3557

Source:
Arizona Regional Multiple Listing Service (ARMLS)
MLS#: 6855289
Arizona Regional Multiple Listing Service (ARMLS)

Investment Summary


Monthly Cash Flow
-$729
Cap Rate
3.4%
Cash-on-Cash Return
-9.9%
Debt Coverage Ratio
0.60
Internal Rate of Return (5 years)
-5.6%

Purchase Details

Find an Agent

Purchase price:
$385,000
Amount financed:
-$308,000
Down payment:
$77,000
Closing costs:
$11,550
Rehab costs:
$0
Initial cash invested:
$88,550
Square feet:
1,373
Cost per square foot:
$280
Monthly rent per square foot:
$1.31

Financing Details

Find a Lender

Loan amount:
$308,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,822
Property tax:
$95
Insurance:
$126
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,043

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,800 $21,600
Vacancy loss: (6%)
6% -$108 -$1,296
Operating income:
$1,692 $20,304

Operating Expenses


% Rent Monthly Yearly
Property taxes: (5%)
5%-$95-$1,139
Insurance: (7%)
7%-$126-$1,512
Property management: (8%)
8%-$144-$1,728
Repairs & maintenance: (5%)
5%-$90-$1,080
Capital expenditures: (5%)
5%-$90-$1,080
HOA fees: (3%)
3%-$54-$648
Total operating expenses: (33%)
33%-$599-$7,187

Cash Flow


Monthly Yearly
Net operating income:
$1,093 $13,116
Mortgage payments:
-$1,822 -$21,864
Cash flow:
$729 $8,748