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 1964
- Price/Sqft : $141.51
- 4 Days on Market
- MLS # : 6178136
- Updated Date : 01/09/2021 at 22:11
CONSTRUCTION
- Beds : 3
- Floor Size : 1,766 sqft
- Baths : 2 full
Listing Agent
Coldwell Banker Realty
Listing Agent's Description
Pizzaz Plus! Nicely updated and gently lived in this house is a PEACH! The golf course location means views of the fairway with sunfilled morings and shady afternoons from the covered patio. Energy efficient w/Dual Pane Windows and Cooling Ceiling Fans. Stainless steel palliances add a modern touch to the tastefully updated kitchen with granite counter tops and a dining area with a view to the greenway. This extremely well kept house has so much to offer for easy retirement living including good size bedrooms with large closets and lot of storage space. Newer 3-tab Dimensional Shingeled Roof, Newer AC Unit, Newer Hot Water Heater, Newer Bathroom Updates Easy Care Landscape, Low Taxes, Quiet Neightborhood. Sun City offers the finest Medical Care around plus fun acitivies to enjoy. See Today
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
Sorry, we do not have sufficient school data for this neighborhood.
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,570 |
| EXPENSES | Loan Payment | -$868 |
| Property Tax | -$133 | |
| Property Insurance | -$62 | |
| HOA | -$41 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
$367
|
||
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.
$249,900
PROJECTED PRICE
$1,570
PROJECTED RENT
0.63%
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
$71,974
LOAN DETAILS
$868
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $62,475 |
| Loan Amount | $187,425 |
12.67
YEARS SAVED
$50,720
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,570
LIST RENT -
$0.89
LIST RENT PER SQFT
-
$1,475
COMP ESTIMATED VALUE -
$0.84
COMP AVG. RENT PER SQFT
Comps Range
-
11449 N Coggins Drive Sun City, AZ 5
- 3 beds 2 baths ∙ 1,766 Sqft ∙ Built 1964 3 beds 2 baths ∙ 1,766 Sqft ∙ Built 1964
- Rent
- Rent Per SQFT
- $1,570
- $0.89
-
10750 W Crosby Drive Sun City, AZ 1
- 3 beds 2 baths ∙ 1,473 Sqft ∙ Built 1961 3 beds 2 baths ∙ 1,473 Sqft ∙ Built 1961
LEASED 08/23/19- Rent
- Rent Per SQFT
- $1,195
- $0.81
-
10825 W Canterbury Drive Sun City, AZ 2
- 3 beds 2 baths ∙ 1,518 Sqft ∙ Built 1961 3 beds 2 baths ∙ 1,518 Sqft ∙ Built 1961
LEASED 01/04/20- Rent
- Rent Per SQFT
- $1,200
- $0.79
-
10050 W Clair Drive Sun City, AZ 3
- 3 beds 2 baths ∙ 1,616 Sqft ∙ Built 1965 3 beds 2 baths ∙ 1,616 Sqft ∙ Built 1965
LEASED 09/18/20- Rent
- Rent Per SQFT
- $1,395
- $0.86
-
12214 N Thunderbird Road Sun City, AZ 4
- 3 beds 2 baths ∙ 1,626 Sqft ∙ Built 1960 3 beds 2 baths ∙ 1,626 Sqft ∙ Built 1960
LEASED 08/24/20- Rent
- Rent Per SQFT
- $1,425
- $0.88
PROPERTY LISTING DETAILS
Coldwell Banker Realty
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6178136
Last Updated: 01/09/2021
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. © 2020 Arizona Regional Multiple Listing Service, Inc. All rights reserved.
