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 2011
- Price/Sqft : $209.84
- 4 Days on Market
- MLS # : 6169084
- Updated Date : 12/10/2020 at 15:21
CONSTRUCTION
- Beds : 4
- Floor Size : 2,073 sqft
- Baths : 2 full
Listing Agent
Canam Realty Group
Listing Agent's Description
Welcome Home!!! This Beautiful 4 Bedroom 2 bath home in Coronado Village at Estrella Mtn Ranch is an absolute Gem! This home has a great open concept floor plan, with a large kitchen that has stainless steel appliances, double oven, filtered water, Gorgeous Crown Molding Cabinets, and Granite counter tops. This home has upgraded ceiling fans and lighting, 2'' blinds, and a 3 car tandem garage. You will just LOVE this backyard Oasis! This yard is set up for having company with an outdoor BBQ & Fridge, artificial grass, and a SWIM JET! That's right, this pool has a Swim Jet, one side allows you to swim against the jet and the other side has jets like a hot tub! This pool also has a custom rock formation waterfall to add to the ambiance. If the house doesn't have enough for you. The community
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Coronado Village at Estrella Mountain Ranch
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Coronado Village at 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 | $2,120 |
| EXPENSES | Loan Payment | -$1,605 |
| Property Tax | -$385 | |
| Property Insurance | -$68 | |
| HOA | -$37 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$73
|
||
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.
$435,000
PROJECTED PRICE
$2,120
PROJECTED RENT
0.49%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.17% |
| Appreciation Year (1-5) | 5.7% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 6.60% |
| Length of Stay Years | 2 |
PROJECTED ACCUMULATED WEALTH
30 YEAR PROJECTION
- Cash Flow
- Appreciation
- Principal
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
TOTAL CASH OUT OF POCKET
INVESTMENT
$121,025
LOAN DETAILS
$1,605
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $108,750 |
| Loan Amount | $326,250 |
4.33
YEARS SAVED
$21,686
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$2,120
LIST RENT -
$1.02
LIST RENT PER SQFT
-
$1,861
COMP ESTIMATED VALUE -
$0.9
COMP AVG. RENT PER SQFT
Comps Range
-
13522 S 179th Drive Goodyear, AZ 5
- 4 beds 2 baths ∙ 2,073 Sqft ∙ Built 2011 4 beds 2 baths ∙ 2,073 Sqft ∙ Built 2011
- Rent
- Rent Per SQFT
- $2,120
- $1.02
-
17940 W Verdin Road Goodyear, AZ 1
- 3 beds 2 baths ∙ 2,035 Sqft ∙ Built 2011 3 beds 2 baths ∙ 2,035 Sqft ∙ Built 2011
LEASED 01/10/20- Rent
- Rent Per SQFT
- $1,695
- $0.83
-
18526 W Desert Trumpet Road Goodyear, AZ 2
- 3 beds 2 baths ∙ 1,888 Sqft ∙ Built 2018 3 beds 2 baths ∙ 1,888 Sqft ∙ Built 2018
LEASED 06/01/20- Rent
- Rent Per SQFT
- $1,800
- $0.95
-
13326 S 176th Avenue Goodyear, AZ 3
- 4 beds 2 baths ∙ 1,959 Sqft ∙ Built 2004 4 beds 2 baths ∙ 1,959 Sqft ∙ Built 2004
LEASED 07/15/20- Rent
- Rent Per SQFT
- $1,800
- $0.92
-
13266 S 182nd Avenue Goodyear, AZ 4
- 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
PROPERTY LISTING DETAILS
Canam Realty Group
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6169084
Last Updated: 12/10/2020
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.
