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

13747 W Aleppo Drive Sun City West, AZ 85375

2 Beds 2 Baths 1,046 sqft Built 1986

$229,875

List Price

$1,440

$1.3K - $1.6K

Rent Est.

PROPERTY INFO

SINGLE-FAMILY
March 20, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1986
  • Price/Sqft : $219.77
  • 2 Days on Market
  • MLS # : 6210022
  • Updated Date : 03/20/2021 at 21:05
CONSTRUCTION
  • Beds : 2
  • Floor Size : 1,046 sqft
  • Baths : 2 full
Listing Agent

Coldwell Banker Realty

Listing Agent's Description

Cozy Malibu model, located in the central core of Sun City West, AZ. The home has 1046 Sq. Ft., 2 bedrooms, 2 bathrooms plus an 8' X 15' screened patio. The eat in kitchen features granite counters. 6' X 19' utility room has space for office/craft area. Kitchen, utility/office room & both bathrooms have tile flooring. The ''popcorn'' ceilings have been removed. The master suite features a bay window. Home is located close to SCW's primary shopping area, recreational & medical facilities. Additional features of the home: 6 panel doors, plantation shutters & silhouette blinds in the kitchen, extra insulation in attic, AC/heat pump & water heater replaced in 2016, 2nd layer of roof singles 2007. Home is being sold furnished. Call today to view & to begin your SCW adventure

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
 

$206,888$252,863$229,875

PURCHASE PRICE

$1,296$1,584$1,440

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,440
EXPENSES Loan Payment -$798
Property Tax -$132
Property Insurance -$48
HOA -$41
Property Management Fees -$99
CASH FLOW
$322

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.

$229,875

PROJECTED PRICE

$1,440

PROJECTED RENT

0.63%

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$18k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

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

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$66,667

INVESTMENT

$66,667

Down Payment
$57,469
Rehab Estimate
$5,750
Closing Costs
$3,448

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 25% down payment or higher enables the proceeds from the asset to cover all costs.

$798

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $57,469
Loan Amount $172,406
See What Happens When You Reinvest Cash Flow

12.42

YEARS SAVED

$45,198

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $1,440

    LIST RENT
  • $1.38

    LIST RENT PER SQFT
  • $1,342

    COMP ESTIMATED VALUE
  • $1.28

    COMP AVG. RENT PER SQFT
Comps Range
$1,295
1$1,2952$1,3503$1,3504$1,4405$1,500
$1,500
RENT COMPS ANALYSIS
  • 13747 W Aleppo Drive Sun City West, AZ 4
    • 2 beds 2 baths ∙ 1,046 Sqft ∙ Built 1986 2 beds 2 baths ∙ 1,046 Sqft ∙ Built 1986
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $1,440
    • $1.38
    •  
  • 13814 W Aleppo Drive Sun City West, AZ 1
    • 2 beds 2 baths ∙ 1,024 Sqft ∙ Built 1986 2 beds 2 baths ∙ 1,024 Sqft ∙ Built 1986
    property image
    LEASED 11/06/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,295
    • $1.26
    •  
  • 19911 N Greenview Drive Sun City West, AZ 2
    • 2 beds 2 baths ∙ 1,092 Sqft ∙ Built 1992 2 beds 2 baths ∙ 1,092 Sqft ∙ Built 1992
    property image
    LEASED 08/08/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,350
    • $1.24
    •  
  • 14575 W Mountain View Boulevard #10126 Surprise, AZ 3
    • 2 beds 1 baths ∙ 1,034 Sqft ∙ Built 2006 2 beds 1 baths ∙ 1,034 Sqft ∙ Built 2006
    property image
    LEASED 09/24/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,350
    • $1.31
    •  
  • 13263 W Bolero Drive Sun City West, AZ 5
    • 2 beds 2 baths ∙ 1,138 Sqft ∙ Built 1984 2 beds 2 baths ∙ 1,138 Sqft ∙ Built 1984
    property image
    LEASED 09/15/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,500
    • $1.32
    •  
PROPERTY LISTING DETAILS
Lewis Cryer
Coldwell Banker Realty
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6210022
Last Updated: 03/20/2021
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