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 1975
- Price/Sqft : $210.40
- 6 Days on Market
- MLS # : 6192288
- Updated Date : 02/16/2021 at 22:13
CONSTRUCTION
- Beds : 2
- Floor Size : 1,568 sqft
- Baths : 2 full
Listing Agent
Hague Partners
Listing Agent's Description
Wow!! This house is like brand new! Just about every fitting upgrade has been professionally done, both inside and out. What a location! With more than 120 clubs, eight golf courses, seven recreation centers, two bowling centers, and the entire Valley of the Sun at your doorstep, life is truly abundant here. Hike, bike, ride, swim, spin, sew, dance, weave, sing, run, play, live, and learn. There's nothing you can't do here!! Situated on a premium lot is this Mid Century Modern dream. No expense was spared on this fantastic remodel. Cool neutral paint tones, warm laminate wood flooring sets the perfect stage for anyone's furnishings. The brand new crisp white kitchen adorned by stainless accents is not only functional but very stylish
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Sun City
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Sun City
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,300 |
| EXPENSES | Loan Payment | -$1,146 |
| Property Tax | -$176 | |
| Property Insurance | -$58 | |
| HOA | -$41 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$219
|
||
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.
$329,900
PROJECTED PRICE
$1,300
PROJECTED RENT
0.39%
PROJECTED RENT / PRICE RATIO
| 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
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
TOTAL CASH OUT OF POCKET
INVESTMENT
$93,174
LOAN DETAILS
$1,146
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $82,475 |
| Loan Amount | $247,425 |
2.33
YEARS SAVED
$5,373
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
-
$1,301
COMP ESTIMATED VALUE -
$0.83
COMP AVG. RENT PER SQFT
Comps Range
-
10709 W Sequoia Drive Sun City, AZ 1
- 2 beds 2 baths ∙ 1,568 Sqft ∙ Built 1975 2 beds 2 baths ∙ 1,568 Sqft ∙ Built 1975
![property image]()
- Rent
- Rent Per SQFT
- $0
- $0.00
-
11010 W Welk Drive Sun City, AZ 2
- 2 beds 2 baths ∙ 1,568 Sqft ∙ Built 1974 2 beds 2 baths ∙ 1,568 Sqft ∙ Built 1974
![property image]()
LEASED 12/23/20- Rent
- Rent Per SQFT
- $1,200
- $0.77
-
10842 W Hibiscus Drive Sun City, AZ 3
- 2 beds 2 baths ∙ 1,568 Sqft ∙ Built 1975 2 beds 2 baths ∙ 1,568 Sqft ∙ Built 1975
![property image]()
LEASED 04/08/20- Rent
- Rent Per SQFT
- $1,295
- $0.83
-
10702 W Hibiscus Drive Sun City, AZ 4
- 2 beds 2 baths ∙ 1,568 Sqft ∙ Built 1975 2 beds 2 baths ∙ 1,568 Sqft ∙ Built 1975
![property image]()
LEASED 12/01/20- Rent
- Rent Per SQFT
- $1,300
- $0.83
-
10649 W Sequoia Drive Sun City, AZ 5
- 2 beds 2 baths ∙ 1,568 Sqft ∙ Built 1975 2 beds 2 baths ∙ 1,568 Sqft ∙ Built 1975
![property image]()
LEASED 03/15/20- Rent
- Rent Per SQFT
- $1,400
- $0.89
PROPERTY LISTING DETAILS
Hague Partners
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6192288
Last Updated: 02/16/2021
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.
