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

$625,000

For Sale - Active
9330 E Kalil Dr, Scottsdale, AZ 85260
3 Beds
2 Baths
1,369 Square Feet
0.19 Acres Lot
Built in 1980
For Sale - Active
Units n/a
Checked: 18 hours ago
Updated: Jun 23, 2025 at 03:16AM

Investment Summary


Monthly Cash Flow
-$1,122
Cap Rate
3.5%
Cash-on-Cash Return
-9.4%
Debt Coverage Ratio
0.62
Internal Rate of Return (5 years)
-5.1%

Property Description


0.19 Acres Lot
Built in 1980
For Sale - Active
Units n/a

NO HOA!!!Welcome to this hidden gem in Scottsdale! Enjoy relaxing by the pool and taking in Arizona's stunning sunsets. Ideally located just minutes from world-class shopping, dining, nightlife, Barrett-Jackson, multiple Spring Training stadiums, Mayo Clinic, and all three HonorHealth Scottsdale hospitals, with quick access to the Loop 101 for easy commuting throughout the Valley. This beautifully updated home features brand-new ceramic tile flooring throughout, newly renovated bathrooms, and a kitchen equipped with new stainless steel appliances. Whether you're seeking low-maintenance living or a lock-and-leave lifestyle, this home offers both comfort and convenience in one of Scottsdale's most desirable areas.

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
  • Garage Spaces: 2
  • Spaces Total: 0

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: Block
  • Roof Material: Composition
  • Pool: Yes

Land Information

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

Lot Information

  • Parcel ID: 21725396
  • Lot Size: 8487 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Ranch
  • Year Built: 1980

Tax Information

  • Annual Tax: $1,982

Utilities

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

Location

  • County: Maricopa

Listing Details


Listed by:
Samantha R Malcolm
Keller Williams Arizona Realty
(602) 541-3949

Source:
Arizona Regional Multiple Listing Service (ARMLS)
MLS#: 6864287
Arizona Regional Multiple Listing Service (ARMLS)

Investment Summary


Monthly Cash Flow
-$1,122
Cap Rate
3.5%
Cash-on-Cash Return
-9.4%
Debt Coverage Ratio
0.62
Internal Rate of Return (5 years)
-5.1%

Purchase Details

Find an Agent

Purchase price:
$625,000
Amount financed:
-$500,000
Down payment:
$125,000
Closing costs:
$18,750
Rehab costs:
$0
Initial cash invested:
$143,750
Square feet:
1,369
Cost per square foot:
$457
Monthly rent per square foot:
$2.12

Financing Details

Find a Lender

Loan amount:
$500,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$2,958
Property tax:
$165
Insurance:
$203
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,326

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,900 $34,800
Vacancy loss: (6%)
6% -$174 -$2,088
Operating income:
$2,726 $32,712

Operating Expenses


% Rent Monthly Yearly
Property taxes: (6%)
6%-$165-$1,982
Insurance: (7%)
7%-$203-$2,436
Property management: (8%)
8%-$232-$2,784
Repairs & maintenance: (5%)
5%-$145-$1,740
Capital expenditures: (5%)
5%-$145-$1,740
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (31%)
31%-$890-$10,682

Cash Flow


Monthly Yearly
Net operating income:
$1,836 $22,032
Mortgage payments:
-$2,958 -$35,496
Cash flow:
$1,122 $13,464