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

Let's keep in touch

Subscribe to our newsletter for timely insights and actionable tips on your real estate journey.

By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$795,000

For Sale - Active
3338 E Coconino Dr, Gilbert, AZ 85298
4 Beds
4 Baths
3,347 Square Feet
0.18 Acres Lot
Built in 2014
For Sale - Active
Units n/a
Checked: 17 hours ago
Updated: Sep 30, 2025 at 10:11AM

Investment Summary


Monthly Cash Flow
-$2,049
Cap Rate
2.6%
Cash-on-Cash Return
-13.4%
Debt Coverage Ratio
0.46
Internal Rate of Return (5 years)
-9.0%

Property Description


0.18 Acres Lot
Built in 2014
For Sale - Active
Units n/a

This upgraded 4-bedroom, 3.5-bath beauty—with a bonus room and spacious loft—strikes the perfect balance of comfort, style, and smart design. Freshly painted and new carpet! At the heart of the home, you'll find a kitchen made for hosting. The oversized granite island, stainless steel appliances, and custom backsplash open up seamlessly to the great room—ideal for everything from quiet nights in to weekend entertaining. Movie nights and parties feel extra special thanks to the custom-built entertainment center and professionally installed surround sound system. Gorgeous curb appeal with iron screen door, and a gated front entry for a little extra peace of mind. (Continued)... Need space for guests or multi-generational living? There's a private guest suite with its own full bath downstairs. No need to share a bathroom, there's a powder room for guests too. Upstairs, you'll love the flexible loft area, perfect for a home office, playroom, or media lounge. The owner's suite is your own peaceful retreat, featuring a spa-like bath with dual sinks, a large walk-in shower, and an oversized closet. With no rear neighbors and peaceful wash views, you can relax and bring the party outside. The 3-car garage gives you all the space you need for cars, toys, or storage. All of this in the highly desirable Marbella Vineyards community - complete with parks, trails, playgrounds, and sports courts - plus easy access to top-rated Chandler schools, dining, and shopping. Near Gilbert Regional Park! This home truly checks every box. Come see it for yourself!

Build Your Team


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

Avatar
Avatar
Avatar

Agents

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

Find an Agent
Avatar
Avatar
Avatar

Lenders

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

Find a Lender
Avatar
Avatar
Avatar

Property Managers

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

Find a Property Manager
Avatar
Avatar
Avatar

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: Garage
  • Details: Garage Door Opener, Direct Access
  • Garage Spaces: 3
  • Spaces Total: 4

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Total): 4.0

Interior Features

  • # of Stories: 2

Exterior Features

  • Exterior Walls Materials: Stucco
  • Roof Material: Tile

HOA

  • Has HOA: Yes
  • Association: Marbella Vineyards
  • HOA Fee: $314/quarterly

Land Information

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

Lot Information

  • Parcel ID: 30488275
  • Lot Size: 8053 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 2014

Tax Information

  • Annual Tax: $3,849

Utilities

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

Location

  • County: Maricopa

Listing Details


Listed by:
Kelly Saggione
Real Broker
(480) 516-7683

Source:
Arizona Regional Multiple Listing Service (ARMLS)
MLS#: 6886684
Arizona Regional Multiple Listing Service (ARMLS)

Investment Summary


Monthly Cash Flow
-$2,049
Cap Rate
2.6%
Cash-on-Cash Return
-13.4%
Debt Coverage Ratio
0.46
Internal Rate of Return (5 years)
-9.0%

Purchase Details

Find an Agent

Purchase price:
$795,000
Amount financed:
-$636,000
Down payment:
$159,000
Closing costs:
$23,850
Rehab costs:
$0
Initial cash invested:
$182,850
Square feet:
3,347
Cost per square foot:
$238
Monthly rent per square foot:
$0.93

Financing Details

Find a Lender

Loan amount:
$636,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$3,762
Property tax:
$321
Insurance:
$217
Private mortgage insurance (PMI):
$0
Monthly payment:
$4,300

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,100 $37,200
Vacancy loss: (6%)
6% -$186 -$2,232
Operating income:
$2,914 $34,968

Operating Expenses


% Rent Monthly Yearly
Property taxes: (10%)
10%-$321-$3,849
Insurance: (7%)
7%-$217-$2,604
Property management: (8%)
8%-$248-$2,976
Repairs & maintenance: (5%)
5%-$155-$1,860
Capital expenditures: (5%)
5%-$155-$1,860
HOA fees: (3%)
3%-$105-$1,260
Total operating expenses: (39%)
39%-$1,201-$14,409

Cash Flow


Monthly Yearly
Net operating income:
$1,713 $20,556
Mortgage payments:
-$3,762 -$45,144
Cash flow:
-$2,049 -$24,588