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

10101 W Deanne Drive Sun City, AZ 85351

4 Beds 3 Baths 2,147 sqft Built 1964

$279,900

List Price

$1,240

$1.1K - $1.4K

Rent Est.

PROPERTY INFO

January 23, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1964
  • Price/Sqft : $130.37
  • 2 Days on Market
  • MLS # : 6184905
  • Updated Date : 01/23/2021 at 17:02
CONSTRUCTION
  • Beds : 4
  • Floor Size : 2,147 sqft
  • Baths : 3 full
Listing Agent

Realty Executives

Listing Agent's Description

Curb appealling UNIQUELY charming 4Bdrm, 3BA, on corner lot w/Side Entry 2cg +Extnd RV Pad. Cov'd Front Porch w/Wood Beadboard Ceilings. Foyer into spacious LiVRm w/new Dual-Pane Picture Windows & DinRm Connection. Versatile Sitting Rm/Den w/Dbl French Doors out to Poney walled cov'd & extd Patio. Adjoining Bdrm Addition could easily be guest quarter accommodated w/3/4 bath connection + Large Utility Rm w/Sink & w/Lndry Closet & Sep/Priv Entry into home. Kitchn w/Gran & Mini Glass Bcksplsh, Pantry w/Pull Outs. Tile t/o. Upgrded Baths. No Popcorn. New Thermal Pane Low E Windows. Mstr Bdrm Ste w/2 Wlk-in Cstm Closets. Newer A/C,. Fixed Solar Lease savings. Gar w/Blt-in Cabs+Wrkbnch w/200 Amp breaker box, 2 Wlk-in storage rms. Lots of good Living space to enjoy the active SC Lifestyle!

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Sun City

NeighborhoodNIR Market*CityMarket2010Year20002019100k120k140k160k180k200k220k240k260kPrice in $80k271k

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

Neighborhood: Sun City

NeighborhoodNIR Market*CityMarket2010Year20002019 Q2900100011001200130014001500Rent in $8261567

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

SCHOOLS

 
Sorry, we do not have sufficient school data for this neighborhood.
 

$251,910$307,890$279,900

PURCHASE PRICE

$1,116$1,364$1,240

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,240
EXPENSES Loan Payment -$972
Property Tax -$149
Property Insurance -$69
HOA -$40
Property Management Fees -$99
CASH FLOW
-$89

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.

$279,900

PROJECTED PRICE

$1,240

PROJECTED RENT

0.44%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.35%
Appreciation Year (1-5) 9.8%
Maintenance Year (1-5) 8.00%
Vacancy 6.24%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$200k$400k$600k$800k$1.0M

PROJECTED ANNUAL CASH FLOW

11530-$2.0k$0.0$2.0k$4.0k$6.0k$8.0k$10k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$200k$400k$600k$800k$1.0M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$79,924

INVESTMENT

$79,924

Down Payment
$69,975
Rehab Estimate
$5,750
Closing Costs
$4,199

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 50% down payment or higher enables the proceeds from the asset to cover all costs.

$972

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $69,975
Loan Amount $209,925
See What Happens When You Reinvest Cash Flow

3.92

YEARS SAVED

$9,963

INTEREST SAVED

CASH FLOW REINVESTMENT

The time & interest saved by applying each month's positive cash flow towards loan principal pay down.

  • $0

    LIST RENT
  • $0

    LIST RENT PER SQFT
  • $1,138

    COMP ESTIMATED VALUE
  • $0.53

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$1,300
$1,300
RENT COMPS ANALYSIS
  • 10101 W Deanne Drive Sun City, AZ 1
    • 4 beds 3 baths ∙ 2,147 Sqft ∙ Built 1964 4 beds 3 baths ∙ 2,147 Sqft ∙ Built 1964
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 11619 N 97th Avenue Sun City, AZ 2
    • 3 beds 2 baths ∙ 2,450 Sqft ∙ Built 1978 3 beds 2 baths ∙ 2,450 Sqft ∙ Built 1978
    LEASED 12/07/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,300
    • $0.53
    •  
PROPERTY LISTING DETAILS
Patti Wells
Realty Executives
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6184905
Last Updated: 01/23/2021
support@investimateroi.com

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. Copyright (c) 2021 Arizona Regional Multiple Listing Service, Inc. All rights reserved.

BESbswy