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

13019 W Rampart Drive Sun City West, AZ 85375

3 Beds 2 Baths 1,550 sqft Built 1979

$249,900

List Price

$1,420

$1.3K - $1.6K

Rent Est.

PROPERTY INFO

November 02, 2020 RECENTLY ADDED
FACTS
  • Built In 1979
  • Price/Sqft : $161.23
  • 2 Days on Market
  • MLS # : 6155216
  • Updated Date : 11/02/2020 at 20:15
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,550 sqft
  • Baths : 1 full , 1 half
Listing Agent

Long Realty West Valley

Listing Agent's Description

AN UPDATED RARE FIND LITE & BRITE (3) BED RM ''OPEN GREAT RM'' CLEAN MOVE-IN READY~GREAT CURB APPEAL~STUCCOED O/S, NEW WINDOWS & FRENCH DOORS~ROOF, HEATING/COOLING SYSTM & HOT WTR HTR REPLC'D~SKY LITES~ NEUTRAL TILE & CARPET~ FANS/LITES T/O~REMODELED KITCHEN FEATURES NEW WHITE CABINETS/RAISED PNL DOORS & PULLS, ''GRANITE'' COUNTERS, LARGE SS FARM HOUSE SINK/HIGH FAUCET,''NWR'' STAINLESS APPLIANCES INCLUDING SXS REFRIGERATOR/ICE& WTR, SMOOTH TOP STOVE, B/I MICRO & DISH WASHER, PANTRY~BREAKFAST BAR~DINING IN GREAT RM~SPACIOUS GREAT ROOM~MSTR SUITE HAS LG W/I CLOSET, MSTR BATH WITH W/I SHWR~ GUEST QTRS HAS LG W/I CLOSET & FULL BATH~LARGE 3RD BEDRM/HOBBY RM / OFFICE~NEWER WASHER & DRYER~GARAGE HAS CUSTM CABINETS & UTILITY SINK ~EXTN'D SCREENED PATIO LOOKING INTO A VERY PRIVATE BACK YARD

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
Thompson Ranch Elementary School Primary Regular 979 46 2
Thompson Ranch Elementary School Middle Regular 979 46 2
Valley Vista High School High Regular 2,457 101 4

Thompson Ranch Elementary School

  • Education Level: Primary
  • # of students: 979
  • # of teachers: 46
2
GreatSchools Rating

Thompson Ranch Elementary School

  • Education Level: Middle
  • # of students: 979
  • # of teachers: 46
2
GreatSchools Rating

Valley Vista High School

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

$224,910$274,890$249,900

PURCHASE PRICE

$1,278$1,562$1,420

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,420
EXPENSES Loan Payment -$922
Property Tax -$144
Property Insurance -$57
HOA -$41
Property Management Fees -$99
CASH FLOW
$157

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.

$249,900

PROJECTED PRICE

$1,420

PROJECTED RENT

0.57%

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

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$71,974

INVESTMENT

$71,974

Down Payment
$62,475
Rehab Estimate
$5,750
Closing Costs
$3,749

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

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

$922

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $62,475
Loan Amount $187,425
See What Happens When You Reinvest Cash Flow

9

YEARS SAVED

$35,270

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $1,420

    LIST RENT
  • $0.92

    LIST RENT PER SQFT
  • $1,519

    COMP ESTIMATED VALUE
  • $0.98

    COMP AVG. RENT PER SQFT
Comps Range
$1,225
1$1,2252$1,4203$1,4504$1,4755$1,495
$1,495
RENT COMPS ANALYSIS
  • 13019 W Rampart Drive Sun City West, AZ 2
    • 3 beds 2 baths ∙ 1,550 Sqft ∙ Built 1979 3 beds 2 baths ∙ 1,550 Sqft ∙ Built 1979
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $1,420
    • $0.92
    •  
  • 13438 W Young Street Surprise, AZ 1
    • 3 beds 2 baths ∙ 1,205 Sqft ∙ Built 1999 3 beds 2 baths ∙ 1,205 Sqft ∙ Built 1999
    property image
    LEASED 12/01/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,225
    • $1.02
    •  
  • 13477 W Young Street Surprise, AZ 3
    • 3 beds 2 baths ∙ 1,419 Sqft ∙ Built 1999 3 beds 2 baths ∙ 1,419 Sqft ∙ Built 1999
    property image
    LEASED 07/09/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,450
    • $1.02
    •  
  • 13430 W Young Street Surprise, AZ 4
    • 3 beds 2 baths ∙ 1,627 Sqft ∙ Built 1999 3 beds 2 baths ∙ 1,627 Sqft ∙ Built 1999
    property image
    LEASED 05/14/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,475
    • $0.91
    •  
  • 13496 W Canyon Creek Drive Surprise, AZ 5
    • 3 beds 2 baths ∙ 1,543 Sqft ∙ Built 1999 3 beds 2 baths ∙ 1,543 Sqft ∙ Built 1999
    property image
    LEASED 06/16/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,495
    • $0.97
    •  
PROPERTY LISTING DETAILS
Eugene T. Reppy
Long Realty West Valley
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6155216
Last Updated: 11/02/2020
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