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 1984
- Price/Sqft : $131.17
- 2 Days on Market
- MLS # : 6189686
- Updated Date : 02/13/2021 at 22:19
CONSTRUCTION
- Beds : 3
- Floor Size : 2,432 sqft
- Baths : 1 full , 1 half
Listing Agent
Long Realty West Valley
Listing Agent's Description
Stop by and see the rarely on the market Jacaranda, 3 bedrooms, 1.75 baths. Expanded at the time of construction, this home offers a bay window in the master bedroom, and an expanded utility room with lots of extra space for craft and hobby spaces, the garage is extra wide for work, storage or an extra vehicle or toys. This home's systems have been well cared for by one family. The home sits on a large (1/3 of an acre) corner lot in a cozy cul-de-sac, with an inviting peek-a-boo view of Briarwood golf course. You can see it and enjoy the Arizona sunsets on the inviting covered and tiled back patio in our own little slice of paradise in the desirable Active Adult Community of Sun City West.
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Sun City West
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Sun City West
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,970 |
| EXPENSES | Loan Payment | -$1,108 |
| Property Tax | -$186 | |
| Property Insurance | -$75 | |
| HOA | -$41 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
$461
|
||
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.
$319,000
PROJECTED PRICE
$1,970
PROJECTED RENT
0.62%
PROJECTED RENT / PRICE RATIO
| 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
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
TOTAL CASH OUT OF POCKET
INVESTMENT
$90,285
LOAN DETAILS
$1,108
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $79,750 |
| Loan Amount | $239,250 |
12.58
YEARS SAVED
$64,392
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,970
LIST RENT -
$0.81
LIST RENT PER SQFT
-
$1,593
COMP ESTIMATED VALUE -
$0.66
COMP AVG. RENT PER SQFT
Comps Range
-
13303 W Stardust Boulevard Sun City West, AZ 3
- 3 beds 2 baths ∙ 2,432 Sqft ∙ Built 1984 3 beds 2 baths ∙ 2,432 Sqft ∙ Built 1984
- Rent
- Rent Per SQFT
- $1,970
- $0.81
-
12826 W Crystal Lake Drive Sun City West, AZ 1
- 3 beds 2 baths ∙ 2,152 Sqft ∙ Built 1983 3 beds 2 baths ∙ 2,152 Sqft ∙ Built 1983
LEASED 10/01/19- Rent
- Rent Per SQFT
- $1,485
- $0.69
-
13448 W Gable Hill Drive Sun City West, AZ 2
- 3 beds 2 baths ∙ 2,516 Sqft ∙ Built 1983 3 beds 2 baths ∙ 2,516 Sqft ∙ Built 1983
LEASED 12/01/19- Rent
- Rent Per SQFT
- $1,550
- $0.62
PROPERTY LISTING DETAILS
Long Realty West Valley
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6189686
Last Updated: 02/13/2021
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. Copyright (c) 2021 Arizona Regional Multiple Listing Service, Inc. All rights reserved.
