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

11647 E Navajo Drive Chandler, AZ 85249

5 Beds 4 Baths 4,501 sqft Built 2005

$799,000

List Price

$2,940

$2.7K - $3.2K

Rent Est.

PROPERTY INFO

November 20, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2005
  • Price/Sqft : $177.52
  • 3 Days on Market
  • MLS # : 6162791
  • Updated Date : 11/20/2020 at 16:37
CONSTRUCTION
  • Beds : 5
  • Floor Size : 4,501 sqft
  • Baths : 3 full , 1 half
Listing Agent

Az Key Llc

Listing Agent's Description

READY TO MOVE IN-Beautiful home...5 bed/3.5bath/4car garage, large master bedroom with large walk in closet with a split open glass fireplace to the master bath with a large tub/jets, master is split, upstairs from 3 other bedrooms with another bedroom downstairs with its own bathroom, plenty of under stair storage, WET BAR. Large loft, being used as a gym but can be used as a great theater room, playroom or as an additional upstairs family room! Kitchen has double ovens, gas stove, built in microwave. Large pool on 1/2 acre, garage has built in cabinets and workspace. PLUSH backyard, ready to entertain your family/guests anytime of the year, large pool, gazebo, fire pit, outdoor fireplace, beautiful mature landscape.

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Chandler

ZipNIR Market*CityMarket2010Year20002019140k160k180k200k220k240k260k280k300k320k340k360k380k400kPrice in $122k403k

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

Neighborhood: Chandler

NeighborhoodNIR Market*CityMarket2010Year20002019 Q21100120013001400150016001700180019002000Rent in $10392090

* 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
Fulton Elementary School Primary Regular 995 48 9
Fulton Elementary School Middle Regular 995 48 9
Hamilton High School High Regular 3,740 190 8

Fulton Elementary School

  • Education Level: Primary
  • # of students: 995
  • # of teachers: 48
9
GreatSchools Rating

Fulton Elementary School

  • Education Level: Middle
  • # of students: 995
  • # of teachers: 48
9
GreatSchools Rating

Hamilton High School

  • Education Level: High
  • # of students: 3,740
  • # of teachers: 190
8
GreatSchools Rating
 

$719,100$878,900$799,000

PURCHASE PRICE

$2,646$3,234$2,940

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,940
EXPENSES Loan Payment -$2,948
Property Tax -$670
Property Insurance -$115
HOA -$52
Property Management Fees -$99
CASH FLOW
-$944

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.

$799,000

PROJECTED PRICE

$2,940

PROJECTED RENT

0.37%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.17%
Appreciation Year (1-5) 5.6%
Maintenance Year (1-5) 8.00%
Vacancy 6.60%
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-$15k-$10k-$5.0k$0.0$5.0k$10k

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$217,485

INVESTMENT

$217,485

Down Payment
$199,750
Rehab Estimate
$5,750
Closing Costs
$11,985

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 65% down payment or higher enables the proceeds from the asset to cover all costs.

$2,948

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $199,750
Loan Amount $599,250
See What Happens When You Reinvest Cash Flow

0.42

YEARS SAVED

$1,000

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
  • $3,241

    COMP ESTIMATED VALUE
  • $0.72

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$2,9953$3,3004$3,500
$3,500
RENT COMPS ANALYSIS
  • 11647 E Navajo Drive Chandler, AZ 1
    • 5 beds 4 baths ∙ 4,501 Sqft ∙ Built 2005 5 beds 4 baths ∙ 4,501 Sqft ∙ Built 2005
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 2044 E Firestone Drive Chandler, AZ 2
    • 6 beds 4 baths ∙ 4,376 Sqft ∙ Built 2002 6 beds 4 baths ∙ 4,376 Sqft ∙ Built 2002
    LEASED 08/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,995
    • $0.68
    •  
  • 11627 E San Tan Court Chandler, AZ 3
    • 4 beds 4 baths ∙ 4,685 Sqft ∙ Built 2006 4 beds 4 baths ∙ 4,685 Sqft ∙ Built 2006
    LEASED 10/25/19
    • Rent
    • Rent Per SQFT
    •  
    • $3,300
    • $0.70
    •  
  • 11619 E Bellflower Drive Chandler, AZ 4
    • 5 beds 4 baths ∙ 4,466 Sqft ∙ Built 2005 5 beds 4 baths ∙ 4,466 Sqft ∙ Built 2005
    LEASED 07/24/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,500
    • $0.78
    •  
PROPERTY LISTING DETAILS
Barbara Barker
Az Key Llc
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6162791
Last Updated: 11/20/2020
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. © 2020 Arizona Regional Multiple Listing Service, Inc. All rights reserved.

BESbswy