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
10459 E Idaho Circle E 
Mesa, AZ
85209
4 Beds 2 Baths 2,378 sqft
Built 2001
INVESTimate
$429,900
List Price
$119,674
REQUEST INFO
SCHEDULE APPOINTMENT
It's free, with no obligation
PROPERTY INFO
FACTS
- Built In 2001
- Price/Sqft : $180.78
- 3 Days on Market
- MLS # : 6121865
- Updated Date : 08/24/2020 at 12:03
CONSTRUCTION
- Beds : 4
- Floor Size : 2,378 sqft
- Baths : 2 full
Listing Agent
Perfect Choice Real Estate
Listing Agent's Description
Come and see this lovely one owner home in a great neighborhood. Fresh exterior & interior paint. Popular split floor plan with large kitchen open to family room. Pride of ownership shows in this special home. N/S exposure with no neighbors to the east on a large premium cul-de-sac lot. Huge extended kitchen island with extended cabinets, granite counters and updated backsplashes. Roll out shelving in kitchen with breakfast bar and still room for a table in the kitchen. Gas heat and gas water heater. Dual A/C units, ceiling fans in all bedrooms and on the back patio. Non smoker owned. Master bedroom w/huge walk in closet with a large separate tub and shower. Auto cleaning system Pebble Tec play pool with pool filter system replaced in 2017. Extra added ceiling insulation. Don't miss out!
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Crismon Creek
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Crismon Creek
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
PROJECTED ACCUMULATED WEALTH
30 YEAR PROJECTION
- Cash Flow
- Appreciation
- Principal
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,910 |
| EXPENSES | Loan Payment | -$1,586 |
| Property Tax | -$223 | |
| Property Insurance | -$74 | |
| HOA | -$45 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$117
|
||
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.
$429,900
PROJECTED PRICE
$1,910
PROJECTED RENT
0.44%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.35% |
| Appreciation Year (1-5) | 5.43% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 6.24% |
| Length of Stay Years | 2 |
TOTAL CASH OUT OF POCKET
INVESTMENT
$119,674
LOAN DETAILS
$1,586
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $107,475 |
| Loan Amount | $322,425 |
4.33
YEARS SAVED
$21,421
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,910
LIST RENT -
$0.8
LIST RENT PER SQFT
-
$2,105
COMP ESTIMATED VALUE -
$0.89
COMP AVG. RENT PER SQFT
Comps Range
-
10459 E Idaho Circle E Mesa, 1
- 4 beds 2 baths ∙ 2,378 Sqft ∙ Built 2001 4 beds 2 baths ∙ 2,378 Sqft ∙ Built 2001
- Rent
- Rent Per SQFT
- $1,910
- $0.80
-
10550 E Mendoza Avenue Mesa, 2
- 4 beds 3 baths ∙ 2,464 Sqft ∙ Built 2016 4 beds 3 baths ∙ 2,464 Sqft ∙ Built 2016
LEASED 12/12/19- Rent
- Rent Per SQFT
- $1,995
- $0.81
-
2105 S Bristol Street Mesa, 3
- 5 beds 3 baths ∙ 2,441 Sqft ∙ Built 2001 5 beds 3 baths ∙ 2,441 Sqft ∙ Built 2001
LEASED 07/14/19- Rent
- Rent Per SQFT
- $2,150
- $0.88
-
2021 S Esmeralda Circle Mesa, 4
- 4 beds 3 baths ∙ 2,672 Sqft ∙ Built 2004 4 beds 3 baths ∙ 2,672 Sqft ∙ Built 2004
LEASED 07/31/20- Rent
- Rent Per SQFT
- $2,200
- $0.82
-
10215 E Los Lagos Vista Avenue Mesa, 5
- 4 beds 2 baths ∙ 2,281 Sqft ∙ Built 2003 4 beds 2 baths ∙ 2,281 Sqft ∙ Built 2003
LEASED 10/05/19- Rent
- Rent Per SQFT
- $2,350
- $1.03
PROPERTY LISTING DETAILS
Perfect Choice Real Estate
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6121865
Last Updated: 08/24/2020
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.
