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

$434,500

For Sale - Active
5185 S Eileen Dr, Chandler, AZ 85248
3 Beds
2 Baths
1,131 Square Feet
0.09 Acres Lot
Built in 2000
For Sale - Active
Units n/a
Checked: 11 hours ago
Updated: Jul 25, 2025 at 09:15AM

Investment Summary


Monthly Cash Flow
-$960
Cap Rate
3.0%
Cash-on-Cash Return
-11.5%
Debt Coverage Ratio
0.53
Internal Rate of Return (5 years)
-7.2%

Property Description


0.09 Acres Lot
Built in 2000
For Sale - Active
Units n/a

Welcome to this charming and cozy 3 bedroom, 2 bath home located in the desirable gated community of Ironwood Vistas! This delightful property features a spacious kitchen with ample counter space and dining area perfect for gathering with family and friends! The great room offers an inviting atmosphere for relaxation or entertaining. Enjoy the perks of community living with access to a sparkling pool and the added security of a gated entry! With its warm and welcoming ambiance, this home is ideal for anyone looking for comfort and convenience. Don't miss out on this gem! Get in to check it out today!

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: 3

Bathroom Information

  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 5
  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Wood
  • Roof Material: Tile
  • Pool Community: Yes

HOA

  • Has HOA: Yes
  • Association: Ironwood Vistas HOA
  • HOA Fee: $160/monthly

Land Information

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

Lot Information

  • Parcel ID: 30374659
  • Lot Size: 3997 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 2000

Tax Information

  • Annual Tax: $1,492

Utilities

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

Location

  • County: Maricopa

Listing Details


Listed by:
Jennifer D Hart
My Home Group Real Estate
(480) 818-8987

Source:
Arizona Regional Multiple Listing Service (ARMLS)
MLS#: 6800305
Arizona Regional Multiple Listing Service (ARMLS)

Investment Summary


Monthly Cash Flow
-$960
Cap Rate
3.0%
Cash-on-Cash Return
-11.5%
Debt Coverage Ratio
0.53
Internal Rate of Return (5 years)
-7.2%

Purchase Details

Find an Agent

Purchase price:
$434,500
Amount financed:
-$347,600
Down payment:
$86,900
Closing costs:
$13,035
Rehab costs:
$0
Initial cash invested:
$99,935
Square feet:
1,131
Cost per square foot:
$384
Monthly rent per square foot:
$1.77

Financing Details

Find a Lender

Loan amount:
$347,600
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$2,056
Property tax:
$124
Insurance:
$140
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,320

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,000 $24,000
Vacancy loss: (6%)
6% -$120 -$1,440
Operating income:
$1,880 $22,560

Operating Expenses


% Rent Monthly Yearly
Property taxes: (6%)
6%-$124-$1,492
Insurance: (7%)
7%-$140-$1,680
Property management: (8%)
8%-$160-$1,920
Repairs & maintenance: (5%)
5%-$100-$1,200
Capital expenditures: (5%)
5%-$100-$1,200
HOA fees: (8%)
8%-$160-$1,920
Total operating expenses: (39%)
39%-$784-$9,412

Cash Flow


Monthly Yearly
Net operating income:
$1,096 $13,152
Mortgage payments:
-$2,056 -$24,672
Cash flow:
$960 $11,520