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

11743 W Foothill Drive Sun City, AZ 85373

5 Beds 3 Baths 3,207 sqft Built 2005

$510,900

List Price

$2,090

$1.9K - $2.3K

Rent Est.

PROPERTY INFO

SINGLE-FAMILY
July 13, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2005
  • Price/Sqft : $159.31
  • 1 Days on Market
  • MLS # : 6263751
  • Updated Date : 07/13/2021 at 17:00
CONSTRUCTION
  • Beds : 5
  • Floor Size : 3,207 sqft
  • Baths : 2 full , 1 half
Listing Agent

Zillow Homes Inc

Listing Agent's Description

Offers will be reviewed after 7/15. Please submit your best offer by 7/15 at 11:59 pm. Photos coming soon. If you're looking for a sprawling home in gorgeous Sun City, come take a look at this 5 bedroom, 2.5 bathroom charmer! Head inside to view the spacious living area flooded with bright natural light. The kitchen will make entertaining easy thanks to the large kitchen island with a breakfast bar and built-in appliances. No need to worry about stairs at the end of a long day! The primary bedroom is on the first floor and boasts a large walk-in closet and en-suite bathroom with dual vanities and a separate shower and tub. The backyard provides plenty of room for activities. This house is in a prime location near local shops and restaurants and several golf courses.

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Crossriver

NeighborhoodNIR Market*CityMarket2010Year20002019100k120k140k160k180k200k220k240k260k280k300k320k340kPrice in $83k358k

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

Neighborhood: Crossriver

NeighborhoodNIR Market*CityMarket2010Year20002019 Q29001000110012001300140015001600170018001900Rent in $8661981

* 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
Liberty High School High Regular 2,141 93 6
Liberty High School High Unknown NA

Liberty High School

  • Education Level: High
  • # of students: 2,141
  • # of teachers: 93
6
GreatSchools Rating

Liberty High School

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

$459,810$561,990$510,900

PURCHASE PRICE

$1,881$2,299$2,090

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,090
EXPENSES Loan Payment -$1,775
Property Tax -$401
Property Insurance -$90
HOA -$65
Property Management Fees -$99
CASH FLOW
-$339

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.

$510,900

PROJECTED PRICE

$2,090

PROJECTED RENT

0.41%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.17%
Appreciation Year (1-5) 6.7%
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$200k$400k$600k$800k$1.0M$1.2M$1.4M

PROJECTED ANNUAL CASH FLOW

11530-$5.0k$0.0$5.0k$10k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$200k$400k$600k$800k$1.0M$1.2M$1.4M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$141,139

INVESTMENT

$141,139

Down Payment
$127,725
Rehab Estimate
$5,750
Closing Costs
$7,664

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

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

$1,775

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $127,725
Loan Amount $383,175
See What Happens When You Reinvest Cash Flow

1.75

YEARS SAVED

$5,772

INTEREST SAVED

CASH FLOW REINVESTMENT

The time & interest saved by applying each month's positive cash flow towards loan principal pay down.

  • $2,090

    LIST RENT
  • $0.65

    LIST RENT PER SQFT
  • $2,437

    COMP ESTIMATED VALUE
  • $0.76

    COMP AVG. RENT PER SQFT
Comps Range
$2,090
1$2,0902$2,4953$2,500
$2,500
RENT COMPS ANALYSIS
  • 11743 W Foothill Drive Sun City, AZ 1
    • 5 beds 3 baths ∙ 3,207 Sqft ∙ Built 2005 5 beds 3 baths ∙ 3,207 Sqft ∙ Built 2005
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $2,090
    • $0.65
    •  
  • 10442 W Los Gatos Drive Peoria, AZ 2
    • 4 beds 3 baths ∙ 3,098 Sqft ∙ Built 2006 4 beds 3 baths ∙ 3,098 Sqft ∙ Built 2006
    property image
    LEASED 02/01/21
    • Rent
    • Rent Per SQFT
    •  
    • $2,495
    • $0.81
    •  
  • 23232 N 120th Lane Sun City, AZ 3
    • 5 beds 4 baths ∙ 3,506 Sqft ∙ Built 2005 5 beds 4 baths ∙ 3,506 Sqft ∙ Built 2005
    property image
    LEASED 04/21/21
    • Rent
    • Rent Per SQFT
    •  
    • $2,500
    • $0.71
    •  
PROPERTY LISTING DETAILS
Yvonne C Bondanza-whittaker
Zillow Homes Inc
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6263751
Last Updated: 07/13/2021
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