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

12411 W Wildwood Drive Sun City West, AZ 85375

2 Beds 2 Baths 1,228 sqft Built 1985

$265,000

List Price

$1,410

$1.3K - $1.6K

Rent Est.

PROPERTY INFO

February 13, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1985
  • Price/Sqft : $215.80
  • 2 Days on Market
  • MLS # : 6194004
  • Updated Date : 02/13/2021 at 05:49
CONSTRUCTION
  • Beds : 2
  • Floor Size : 1,228 sqft
  • Baths : 2 full
Listing Agent

Realty One Group

Listing Agent's Description

This 2 bedroom, 2 bathroom homes sits on a half acre and is tucked away in a cul-de-sac. The home features an open living room w/ vaulted ceilings, as well as a kitchen & dining area. Split floorplan boasts guest bedroom w/ full guest bathroom as well as master bedroom w/ full master bath & walk-in closet. Indoor laundry room includes built-in cabinets. Fresh interior paint & new carpet throughout, & new floors in the bathroom & laundry room. Enjoy the gorgeous winters on the screened-in patio that overlooks a sprawling backyard. 2 car garage w/ built-in cabinets. Come see it today!

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Sun City West

NeighborhoodNIR Market*CityMarket2010Year20002019120k140k160k180k200k220k240k260kPrice in $109k271k

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

Neighborhood: Sun City West

NeighborhoodNIR Market*CityMarket2010Year20002019 Q211001200130014001500160017001800190020002100Rent in $10132109

* 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
Valley Vista High School High Regular 2,457 101 4
Valley Vista High School High Unknown NA

Valley Vista High School

  • Education Level: High
  • # of students: 2,457
  • # of teachers: 101
4
GreatSchools Rating

Valley Vista High School

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

$238,500$291,500$265,000

PURCHASE PRICE

$1,269$1,551$1,410

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,410
EXPENSES Loan Payment -$920
Property Tax -$152
Property Insurance -$51
HOA -$41
Property Management Fees -$99
CASH FLOW
$146

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.

$265,000

PROJECTED PRICE

$1,410

PROJECTED RENT

0.53%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.35%
Appreciation Year (1-5) 7.6%
Maintenance Year (1-5) 8.00%
Vacancy 6.24%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$200k$400k$600k$800k$1.0M

PROJECTED ANNUAL CASH FLOW

11530$0.0$2.0k$4.0k$6.0k$8.0k$10k$12k$14k$16k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$100k$200k$300k$400k$500k$600k$700k$800k

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$75,975

INVESTMENT

$75,975

Down Payment
$66,250
Rehab Estimate
$5,750
Closing Costs
$3,975

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 35% down payment or higher enables the proceeds from the asset to cover all costs.

$920

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $66,250
Loan Amount $198,750
See What Happens When You Reinvest Cash Flow

8.42

YEARS SAVED

$29,684

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
  • $1,403

    COMP ESTIMATED VALUE
  • $1.14

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$1,2503$1,3004$1,3005$1,450
$1,450
RENT COMPS ANALYSIS
  • 12411 W Wildwood Drive Sun City West, AZ 1
    • 2 beds 2 baths ∙ 1,228 Sqft ∙ Built 1985 2 beds 2 baths ∙ 1,228 Sqft ∙ Built 1985
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 12415 W Coronet Drive Sun City West, AZ 2
    • 2 beds 2 baths ∙ 1,122 Sqft ∙ Built 1984 2 beds 2 baths ∙ 1,122 Sqft ∙ Built 1984
    LEASED 12/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,250
    • $1.11
    •  
  • 12518 W Skyview Drive Sun City West, AZ 3
    • 2 beds 2 baths ∙ 1,160 Sqft ∙ Built 1979 2 beds 2 baths ∙ 1,160 Sqft ∙ Built 1979
    LEASED 10/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,300
    • $1.12
    •  
  • 17410 N 123rd Drive Sun City West, AZ 4
    • 2 beds 2 baths ∙ 1,122 Sqft ∙ Built 1984 2 beds 2 baths ∙ 1,122 Sqft ∙ Built 1984
    LEASED 08/17/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,300
    • $1.16
    •  
  • 12310 W Wildwood Drive Sun City West, AZ 5
    • 2 beds 2 baths ∙ 1,228 Sqft ∙ Built 1985 2 beds 2 baths ∙ 1,228 Sqft ∙ Built 1985
    LEASED 07/15/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,450
    • $1.18
    •  
PROPERTY LISTING DETAILS
Charles Jones
Realty One Group
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6194004
Last Updated: 02/13/2021
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