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

11525 E Buckskin Trail Scottsdale, AZ 85255

4 Beds 3 Baths 2,710 sqft Built 1997

$950,000

List Price

$3,330

$3.1K - $3.6K

Rent Est.

PROPERTY INFO

SINGLE-FAMILY
March 19, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1997
  • Price/Sqft : $350.55
  • 3 Days on Market
  • MLS # : 6209711
  • Updated Date : 03/20/2021 at 02:14
CONSTRUCTION
  • Beds : 4
  • Floor Size : 2,710 sqft
  • Baths : 3 full
Listing Agent

Re/max Excalibur

Listing Agent's Description

THIS HOME IS INCREDIBLE! 360 degree panoramic views of the McDowell & Troon Mountains. Inside features over 2700 square feet of remodeled beauty including brand new porcelain plank tile throughout living areas. New slab granite kitchen counter tops & new white kitchen cabinets. New stainless steel appliances, new faucets, & new fixtures throughout. New wet bar area with mini fridge right by the formal dining room. New interior & exterior paint. 3 large bathrooms have been tastefully redone with matte black faucets & fixtures & matching granite countertops. 4th bedroom can be used as an office. Massive 3 car garage with plenty of storage room. Backyard is an entertainers dream with the most breath taking views in North Scottsdale. The list goes on! Come see this amazing home before its gone

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Troon Village

NeighborhoodNIR Market*CityMarket2010Year20002019200k300k400k500k600k700k800kPrice in $122k858k

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

Neighborhood: Troon Village

NeighborhoodNIR Market*CityMarket2010Year20002019 Q21200140016001800200022002400260028003000320034003600Rent in $10453693

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

SCHOOLS

NAME EDUCATIONAL LEVEL SCHOOL TYPE # OF STUDENTS # OF TEACHERS GREATSCHOOLS RATING
Sonoran Trails Middle School Middle Regular 841 39 9
Cactus Shadows High School High Regular 1,704 70 8
Sonoran Trails Middle School Middle Unknown NA

Sonoran Trails Middle School

  • Education Level: Middle
  • # of students: 841
  • # of teachers: 39
9
GreatSchools Rating

Cactus Shadows High School

  • Education Level: High
  • # of students: 1,704
  • # of teachers: 70
8
GreatSchools Rating

Sonoran Trails Middle School

  • Education Level: Middle
  • # of students:
  • # of teachers:
NA
GreatSchools Rating
 

$855,000$1,045,000$950,000

PURCHASE PRICE

$2,997$3,663$3,330

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $3,330
EXPENSES Loan Payment -$3,300
Property Tax -$444
Property Insurance -$80
HOA -$58
Property Management Fees -$99
CASH FLOW
-$650

This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 16% of earned rent to cover both maintenance and periods of vacancy.

$950,000

PROJECTED PRICE

$3,330

PROJECTED RENT

0.35%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.36%
Appreciation Year (1-5) 2.3%
Maintenance Year (1-5) 8.00%
Vacancy 7.72%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$500k$1.0M$1.5M$2.0M

PROJECTED ANNUAL CASH FLOW

11530-$10k$0.0$10k$20k$30k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$500k$1.0M$1.5M$2.0M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$257,500

INVESTMENT

$257,500

Down Payment
$237,500
Rehab Estimate
$5,750
Closing Costs
$14,250

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 60% down payment or higher enables the proceeds from the asset to cover all costs.

$3,300

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $237,500
Loan Amount $712,500
See What Happens When You Reinvest Cash Flow

2

YEARS SAVED

$11,653

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
  • $3,313

    COMP ESTIMATED VALUE
  • $1.22

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$3,4003$3,4004$3,4505$3,600
$3,600
RENT COMPS ANALYSIS
  • 11525 E Buckskin Trail Scottsdale, AZ 1
    • 4 beds 3 baths ∙ 2,710 Sqft ∙ Built 1997 4 beds 3 baths ∙ 2,710 Sqft ∙ Built 1997
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 11239 E Oberlin Way Scottsdale, AZ 2
    • 4 beds 3 baths ∙ 2,826 Sqft ∙ Built 1994 4 beds 3 baths ∙ 2,826 Sqft ∙ Built 1994
    LEASED 11/15/19
    • Rent
    • Rent Per SQFT
    •  
    • $3,400
    • $1.20
    •  
  • 27000 N Alma School Parkway #2004 Scottsdale, AZ 3
    • 3 beds 3 baths ∙ 2,627 Sqft ∙ Built 2014 3 beds 3 baths ∙ 2,627 Sqft ∙ Built 2014
    LEASED 06/15/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,400
    • $1.29
    •  
  • 24538 N 116th Street Scottsdale, AZ 4
    • 4 beds 3 baths ∙ 2,887 Sqft ∙ Built 1994 4 beds 3 baths ∙ 2,887 Sqft ∙ Built 1994
    LEASED 12/01/19
    • Rent
    • Rent Per SQFT
    •  
    • $3,450
    • $1.20
    •  
  • 24200 N Alma School Road #8 Scottsdale, AZ 5
    • 4 beds 3 baths ∙ 3,000 Sqft ∙ Built 1997 4 beds 3 baths ∙ 3,000 Sqft ∙ Built 1997
    LEASED 12/30/19
    • Rent
    • Rent Per SQFT
    •  
    • $3,600
    • $1.20
    •  
PROPERTY LISTING DETAILS
Grant Stonerook
Re/max Excalibur
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6209711
Last Updated: 03/20/2021
support@investimateroi.com

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.

BESbswy