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 2016
- Price/Sqft : $225.31
- 3 Days on Market
- MLS # : 6181065
- Updated Date : 01/16/2021 at 19:08
CONSTRUCTION
- Beds : 4
- Floor Size : 2,130 sqft
- Baths : 3 full
Listing Agent
My Home Group Real Estate
Listing Agent's Description
Open house on 1/16 from 10am to 1:00pm. Located in gated Golf Community of Estrella with breathtaking mountain views. This single story home has 4 bedrooms with 3 bathrooms. 8 ft doors, upgraded tile, an open concept Kitchen with Gas Stove, Granite, large island w/ Mountain Views, SS appliances & pantry. Master Retreat includes an over-sized walk-in closet directly to the laundry room, separate vanities & extended tiled shower. Scenic, low maintenance backyard is fully landscaped with pavers & artificial grass. 5-Star Energy saving home. RO & Soft Water System, plantation shutters. Too many upgrades to mention. Book a viewing TODAY.
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Estrella Mountain Ranch
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Estrella Mountain Ranch
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,980 |
| EXPENSES | Loan Payment | -$1,667 |
| Property Tax | -$424 | |
| Property Insurance | -$69 | |
| HOA | -$57 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$336
|
||
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.
$479,900
PROJECTED PRICE
$1,980
PROJECTED RENT
0.41%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.17% |
| Appreciation Year (1-5) | 6.3% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 6.60% |
| 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
$132,924
LOAN DETAILS
$1,667
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $119,975 |
| Loan Amount | $359,925 |
1.58
YEARS SAVED
$4,678
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,980
LIST RENT -
$0.93
LIST RENT PER SQFT
-
$1,906
COMP ESTIMATED VALUE -
$0.9
COMP AVG. RENT PER SQFT
Comps Range
-
11932 S 184th Avenue Goodyear, AZ 4
- 4 beds 3 baths ∙ 2,130 Sqft ∙ Built 2016 4 beds 3 baths ∙ 2,130 Sqft ∙ Built 2016
- Rent
- Rent Per SQFT
- $1,980
- $0.93
-
11474 S 176th Drive Goodyear, AZ 1
- 3 beds 2 baths ∙ 1,900 Sqft ∙ Built 2018 3 beds 2 baths ∙ 1,900 Sqft ∙ Built 2018
LEASED 11/02/19- Rent
- Rent Per SQFT
- $1,695
- $0.89
-
13483 S 186th Drive Goodyear, AZ 2
- 3 beds 2 baths ∙ 1,854 Sqft ∙ Built 2006 3 beds 2 baths ∙ 1,854 Sqft ∙ Built 2006
LEASED 01/03/20- Rent
- Rent Per SQFT
- $1,695
- $0.91
-
13266 S 182nd Avenue Goodyear, AZ 3
- 4 beds 2 baths ∙ 2,121 Sqft ∙ Built 2006 4 beds 2 baths ∙ 2,121 Sqft ∙ Built 2006
LEASED 12/15/19- Rent
- Rent Per SQFT
- $1,895
- $0.89
-
12032 S 184th Avenue Goodyear, AZ 5
- 3 beds 3 baths ∙ 2,252 Sqft ∙ Built 2018 3 beds 3 baths ∙ 2,252 Sqft ∙ Built 2018
LEASED 06/01/20- Rent
- Rent Per SQFT
- $2,000
- $0.89
PROPERTY LISTING DETAILS
My Home Group Real Estate
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6181065
Last Updated: 01/16/2021
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.
