Work with a dedicated Real Estate Advisor who will take your financial preferences and help you select and acquire properties that fit your criteria. Learn more
REQUEST INFO
SCHEDULE APPOINTMENT
It's free, with no obligation
PROPERTY INFO
FACTS
- Single Family
- Built In 2006
- Price/Sqft : $159.36
- 5 Days on Market
- MLS # : 6164893
- Updated Date : 11/28/2020 at 11:13
CONSTRUCTION
- Beds : 4
- Floor Size : 1,976 sqft
- Baths : 2 full , 1 half
Listing Agent
West Usa Realty
Listing Agent's Description
Take a look at this beautiful two-story home in Goodyear! Featuring PREMIUM OVERSIZED LOT / CUL DE SAC,, 2 car garage, and RV gate. This 4 bed, 2.5 bath home is everything you have been looking for! The gorgeous interior boasts an impeccable open floor with living & dining that flow seamlessly. Understated elegance & subtle modernity mix in this refined white kitchen equipped with stainless steel appliances, natural granite counters, and shaker cabinets. The oversized loft is ideal for an entertainment area or kids retreat area. The 1st floor master suite has a walk-in closet, large vanity, and tub/shower combo, The huge backyard is a dream with a lush grassy area, fragrant citrus trees, and a large slab patio. So much beauty cannot be described with words. **Agents** Must use showing time
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Canyon Trails
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Canyon Trails
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,580 |
| EXPENSES | Loan Payment | -$1,162 |
| Property Tax | -$210 | |
| Property Insurance | -$66 | |
| HOA | -$76 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$33
|
||
This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 14% of earned rent to cover both maintenance and periods of vacancy.
$314,900
PROJECTED PRICE
$1,580
PROJECTED RENT
0.50%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.35% |
| Appreciation Year (1-5) | 6.7% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 6.24% |
| Length of Stay Years | 2 |
PROJECTED ACCUMULATED WEALTH
30 YEAR PROJECTION
- Cash Flow
- Appreciation
- Principal
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
TOTAL CASH OUT OF POCKET
INVESTMENT
$89,199
LOAN DETAILS
$1,162
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $78,725 |
| Loan Amount | $236,175 |
5.08
YEARS SAVED
$19,163
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,580
LIST RENT -
$0.8
LIST RENT PER SQFT
-
$1,773
COMP ESTIMATED VALUE -
$0.9
COMP AVG. RENT PER SQFT
Comps Range
-
1001 S 167th Lane Goodyear, AZ 1
- 4 beds 3 baths ∙ 1,976 Sqft ∙ Built 2006 4 beds 3 baths ∙ 1,976 Sqft ∙ Built 2006
- Rent
- Rent Per SQFT
- $1,580
- $0.80
-
16136 W Desert Bloom Street Goodyear, AZ 2
- 5 beds 3 baths ∙ 1,993 Sqft ∙ Built 1996 5 beds 3 baths ∙ 1,993 Sqft ∙ Built 1996
LEASED 01/16/20- Rent
- Rent Per SQFT
- $1,595
- $0.80
-
16564 W Sherman Street Goodyear, AZ 3
- 3 beds 2 baths ∙ 1,805 Sqft ∙ Built 2006 3 beds 2 baths ∙ 1,805 Sqft ∙ Built 2006
LEASED 09/01/20- Rent
- Rent Per SQFT
- $1,750
- $0.97
-
17380 W Lilac Street Goodyear, AZ 4
- 4 beds 2 baths ∙ 1,959 Sqft ∙ Built 2007 4 beds 2 baths ∙ 1,959 Sqft ∙ Built 2007
LEASED 10/15/20- Rent
- Rent Per SQFT
- $1,800
- $0.92
-
16375 W Woodlands Avenue Goodyear, AZ 5
- 4 beds 2 baths ∙ 2,049 Sqft ∙ Built 2004 4 beds 2 baths ∙ 2,049 Sqft ∙ Built 2004
LEASED 02/01/20- Rent
- Rent Per SQFT
- $1,850
- $0.90
PROPERTY LISTING DETAILS
West Usa Realty
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6164893
Last Updated: 11/28/2020
Indicates a property listed by a real estate brokerage other than HomeUnion/Investimate by Mynd. All information should be verified by the recipient and none is guaranteed as accurate by ARMLS. © 2020 Arizona Regional Multiple Listing Service, Inc. All rights reserved.
