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
11116 W Montana Avenue 
Youngtown, AZ
85363
2 Beds 1 Baths 1,050 sqft
Built 1959
INVESTimate
$195,000
List Price
$57,425
REQUEST INFO
SCHEDULE APPOINTMENT
It's free, with no obligation
PROPERTY INFO
FACTS
- Built In 1959
- Price/Sqft : $185.71
- 2 Days on Market
- MLS # : 6122507
- Updated Date : 08/25/2020 at 18:15
CONSTRUCTION
- Beds : 2
- Floor Size : 1,050 sqft
- Baths : 1 full
Listing Agent
Century 21 Northwest
Listing Agent's Description
Very charming 2bed/1bath single story home in the heart of Youngtown. Great curb appeal with beautiful mature shade trees. A cozy front porch leads you into a beautifully painted interior featuring tile flooring and exposed brick wall features. Country style eat in kitchen boasts ivory cabinets and tile backsplash. Good sized bedrooms and a vibrant bathroom with turquoise tile. Giant lot with with a fully finished and insulated work room/casita in back. Tons of potential ready for all your ideas. Great location, close to golf, parks, freeways and so much more. Do not miss out on this one. Schedule your showing today!
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Youngtown
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Youngtown
* 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 | $1,030 |
| EXPENSES | Loan Payment | -$719 |
| Property Tax | -$113 | |
| Property Insurance | -$48 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
$51
|
||
This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 15% of earned rent to cover both maintenance and periods of vacancy.
$195,000
PROJECTED PRICE
$1,030
PROJECTED RENT
0.53%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.32% |
| Appreciation Year (1-5) | 13.33% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 6.56% |
| Length of Stay Years | 2 |
TOTAL CASH OUT OF POCKET
INVESTMENT
$57,425
LOAN DETAILS
$719
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $48,750 |
| Loan Amount | $146,250 |
7.08
YEARS SAVED
$19,313
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
-
$916
COMP ESTIMATED VALUE -
$0.87
COMP AVG. RENT PER SQFT
Comps Range
-
11116 W Montana Avenue Youngtown, 1
- 2 beds 1 baths ∙ 1,050 Sqft ∙ Built 1959 2 beds 1 baths ∙ 1,050 Sqft ∙ Built 1959
- Rent
- Rent Per SQFT
- $0
- $0.00
-
12235 N Cherry Hills Drive W Sun City, 2
- 2 beds 1 baths ∙ 1,138 Sqft ∙ Built 1960 2 beds 1 baths ∙ 1,138 Sqft ∙ Built 1960
LEASED 02/01/20- Rent
- Rent Per SQFT
- $999
- $0.88
-
12800 N 113th Avenue #4 Youngtown, 3
- 2 beds 2 baths ∙ 1,250 Sqft ∙ Built 1975 2 beds 2 baths ∙ 1,250 Sqft ∙ Built 1975
LEASED 05/12/19- Rent
- Rent Per SQFT
- $1,050
- $0.84
-
10519 W Desert Hills Court Sun City, 4
- 2 beds 2 baths ∙ 1,280 Sqft ∙ Built 1960 2 beds 2 baths ∙ 1,280 Sqft ∙ Built 1960
LEASED 01/08/20- Rent
- Rent Per SQFT
- $1,125
- $0.88
-
10426 W Camden Avenue Sun City, 5
- 2 beds 2 baths ∙ 1,345 Sqft ∙ Built 1964 2 beds 2 baths ∙ 1,345 Sqft ∙ Built 1964
LEASED 07/15/20- Rent
- Rent Per SQFT
- $1,200
- $0.89
PROPERTY LISTING DETAILS
Century 21 Northwest
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6122507
Last Updated: 08/25/2020
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.
