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 1999
- Price/Sqft : $190.55
- 1 Days on Market
- MLS # : 6263811
- Updated Date : 07/13/2021 at 18:34
CONSTRUCTION
- Beds : 4
- Floor Size : 2,361 sqft
- Baths : 2 full , 1 half
Listing Agent
Dpr Realty Llc
Listing Agent's Description
The search is over, your dream house is here! This outstanding property with 4 beds & 2.5 baths has it all! Low maintenance front yard, 3 car garage, and RV gate make up this captivating home. As you step in, you'll find a bright living room. It flows into the eat-in kitchen featuring SS appliances, granite counters, island bar, & tons of storage. A few steps down will lead you to the family room that has sliding door access to the 2nd living room with a wet bar great for entertaining, and a French door patio access to the amazing backyard & pool. Upstairs master suite has a lavish ensuite with his & her sinks, tub, shower, and walk-in closet. Beautiful backyard offers lush grass, pavers, and a fenced pool. This home is perfect for entertaining all your guests and loved ones. Must see!
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Country Meadows
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Country Meadows
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,720 |
| EXPENSES | Loan Payment | -$1,563 |
| Property Tax | -$217 | |
| Property Insurance | -$73 | |
| HOA | -$47 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$278
|
||
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.
$449,900
PROJECTED PRICE
$1,720
PROJECTED RENT
0.38%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.35% |
| Appreciation Year (1-5) | 9.5% |
| 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
$124,974
LOAN DETAILS
$1,563
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $112,475 |
| Loan Amount | $337,425 |
2.42
YEARS SAVED
$8,294
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
-
$1,847
COMP ESTIMATED VALUE -
$0.78
COMP AVG. RENT PER SQFT
Comps Range
-
10916 W Frier Drive Glendale, AZ 1
- 4 beds 3 baths ∙ 2,361 Sqft ∙ Built 1999 4 beds 3 baths ∙ 2,361 Sqft ∙ Built 1999
- Rent
- Rent Per SQFT
- $0
- $0.00
-
10719 W Wagon Wheel Drive Glendale, AZ 2
- 4 beds 2 baths ∙ 2,112 Sqft ∙ Built 1984 4 beds 2 baths ∙ 2,112 Sqft ∙ Built 1984
LEASED 11/01/20- Rent
- Rent Per SQFT
- $1,400
- $0.66
-
11241 W Alice Avenue Peoria, AZ 3
- 3 beds 3 baths ∙ 2,139 Sqft ∙ Built 1993 3 beds 3 baths ∙ 2,139 Sqft ∙ Built 1993
LEASED 04/25/21- Rent
- Rent Per SQFT
- $1,795
- $0.84
-
11580 W Vogel Avenue Youngtown, AZ 4
- 5 beds 3 baths ∙ 2,375 Sqft ∙ Built 2004 5 beds 3 baths ∙ 2,375 Sqft ∙ Built 2004
LEASED 07/16/21- Rent
- Rent Per SQFT
- $1,900
- $0.80
-
10180 W Golden Lane Peoria, AZ 5
- 4 beds 3 baths ∙ 2,661 Sqft ∙ Built 2017 4 beds 3 baths ∙ 2,661 Sqft ∙ Built 2017
LEASED 08/01/20- Rent
- Rent Per SQFT
- $2,200
- $0.83
PROPERTY LISTING DETAILS
Dpr Realty Llc
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6263811
Last Updated: 07/13/2021
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.
