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

10410 W Signal Butte Circle Sun City, AZ 85373

3 Beds 2 Baths 2,150 sqft Built 1977

$284,500

List Price

$1,590

$1.4K - $1.7K

Rent Est.

PROPERTY INFO

November 18, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1977
  • Price/Sqft : $132.33
  • 5 Days on Market
  • MLS # : 6161809
  • Updated Date : 11/18/2020 at 13:28
CONSTRUCTION
  • Beds : 3
  • Floor Size : 2,150 sqft
  • Baths : 2 full
Listing Agent

Tempus West Valley Realty

Listing Agent's Description

LOVELY STUCCOED HOME WITH A WONDERFUL SHADED FRONT COURTYARD.THIS CASTILLO MODEL HAS APX 2150 SQ.FT., 3 BEDROOMS WITH A SPLIT FLOOR PLAN, 2 BATHS WITH BEAUTIFUL UPDATED VANITIES, 2 CAR GARAGE AND IN-DOOR LAUNDRY ROOM WITH ADD'L STORAGE. YOU WILL LOVE THE LARGE LIVING ROOM WITH 2 SKYLIGHTS THAT IS OPEN TO YOUR FORMAL DINING AREA AND THE LARGE FAMILY ROOM WITH A BREAKFAST AREA OPEN TO YOUR KITCHEN WITH LOTS OF CABINETS AND COUNTER SPACE WITH A BEAUTIFUL BACK SPLASH. THERE IS ALSO A WONDERFUL BONUS ROOM OFF THE BACK OF YOUR HOME WITH LOTS OF WINDOWS FOR GREAT NATURAL LIGHT GREAT FOR A READING/HOBBY ROOM.THE MASTER BEDROOM HAS 2 WALK-IN CLOSETS AND A FRENCH DOOR THAT TAKES YOU OUT TO YOUR BACK PATIO. POPCORN CEILINGS REMOVED, DUAL PANE WINDOWS AND MUCH MORE.

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.
 

$256,050$312,950$284,500

PURCHASE PRICE

$1,431$1,749$1,590

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,590
EXPENSES Loan Payment -$1,050
Property Tax -$151
Property Insurance -$69
HOA -$41
Property Management Fees -$99
CASH FLOW
$180

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.

$284,500

PROJECTED PRICE

$1,590

PROJECTED RENT

0.56%

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$1.2M

PROJECTED ANNUAL CASH FLOW

11530$0.0$2.0k$4.0k$6.0k$8.0k$10k$12k$14k$16k$18k

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$81,143

INVESTMENT

$81,143

Down Payment
$71,125
Rehab Estimate
$5,750
Closing Costs
$4,268

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 35% down payment or higher enables the proceeds from the asset to cover all costs.

$1,050

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $71,125
Loan Amount $213,375
See What Happens When You Reinvest Cash Flow

9.08

YEARS SAVED

$40,669

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
  • $1,795

    COMP ESTIMATED VALUE
  • $0.84

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$1,7953$1,8004$1,9955$2,000
$2,000
RENT COMPS ANALYSIS
  • 10410 W Signal Butte Circle Sun City, AZ 1
    • 3 beds 2 baths ∙ 2,150 Sqft ∙ Built 1977 3 beds 2 baths ∙ 2,150 Sqft ∙ Built 1977
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 19808 N Cherry Tree Lane Sun City, AZ 2
    • 3 beds 2 baths ∙ 2,350 Sqft ∙ Built 1977 3 beds 2 baths ∙ 2,350 Sqft ∙ Built 1977
    property image
    LEASED 11/13/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,795
    • $0.76
    •  
  • 19606 N Palo Verde Drive Sun City, AZ 3
    • 3 beds 2 baths ∙ 2,227 Sqft ∙ Built 1978 3 beds 2 baths ∙ 2,227 Sqft ∙ Built 1978
    property image
    LEASED 11/13/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,800
    • $0.81
    •  
  • 19919 N 108th Lane Sun City, AZ 4
    • 3 beds 2 baths ∙ 2,210 Sqft ∙ Built 1996 3 beds 2 baths ∙ 2,210 Sqft ∙ Built 1996
    property image
    LEASED 02/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,995
    • $0.90
    •  
  • 20038 N 98th Lane Peoria, AZ 5
    • 3 beds 3 baths ∙ 2,308 Sqft ∙ Built 1988 3 beds 3 baths ∙ 2,308 Sqft ∙ Built 1988
    property image
    LEASED 11/16/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,000
    • $0.87
    •  
PROPERTY LISTING DETAILS
Beatrice Mitchell
Tempus West Valley Realty
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6161809
Last Updated: 11/18/2020
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. © 2020 Arizona Regional Multiple Listing Service, Inc. All rights reserved.

BESbswy