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 1987
- Price/Sqft : $184.27
- 2 Days on Market
- MLS # : 6207410
- Updated Date : 03/20/2021 at 07:15
CONSTRUCTION
- Beds : 3
- Floor Size : 2,550 sqft
- Baths : 2 full
Listing Agent
Exit Realty-realty Place
Listing Agent's Description
Welcome home to a beautifully updated San Simeon model. This home boasts spacious rooms, light and bright, perfect for entertaining all of your guests. Tile floors, vaulted ceilings, plantation shutters. The gourmet kitchen is gorgeous. It opens up to the great room with counter seating, recessed lighting, breakfast bar, granite counters and upgraded appliances. The master bedroom includes en-suite bathroom with dual sinks, master includes separate area for an office/den/sitting area, or work out space, plus a huge walk in/walk-in closet with custom built-ins. Generous additional bedrooms, guest bath has a walk-in tub! Outside is perfect for Arizona weather, includes covered patios and lighting, and backyard landscaping is easy care with timed drip system. Large extended 2.5 car garag
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 | $1,980 |
| EXPENSES | Loan Payment | -$1,632 |
| Property Tax | -$270 | |
| Property Insurance | -$77 | |
| HOA | -$41 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$139
|
||
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.
$469,900
PROJECTED PRICE
$1,980
PROJECTED RENT
0.42%
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
$130,274
LOAN DETAILS
$1,632
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $117,475 |
| Loan Amount | $352,425 |
4
YEARS SAVED
$17,452
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,980
LIST RENT -
$0.78
LIST RENT PER SQFT
-
$1,862
COMP ESTIMATED VALUE -
$0.73
COMP AVG. RENT PER SQFT
Comps Range
-
13902 W Springdale Drive Sun City West, AZ 2
- 3 beds 2 baths ∙ 2,550 Sqft ∙ Built 1987 3 beds 2 baths ∙ 2,550 Sqft ∙ Built 1987
![property image]()
- Rent
- Rent Per SQFT
- $1,980
- $0.78
-
13448 W Gable Hill Drive Sun City West, AZ 1
- 3 beds 2 baths ∙ 2,516 Sqft ∙ Built 1983 3 beds 2 baths ∙ 2,516 Sqft ∙ Built 1983
![property image]()
LEASED 12/01/19- Rent
- Rent Per SQFT
- $1,550
- $0.62
-
23112 N Sol Mar Court Sun City West, AZ 3
- 3 beds 3 baths ∙ 2,726 Sqft ∙ Built 2005 3 beds 3 baths ∙ 2,726 Sqft ∙ Built 2005
![property image]()
LEASED 01/03/20- Rent
- Rent Per SQFT
- $2,300
- $0.84
PROPERTY LISTING DETAILS
Exit Realty-realty Place
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6207410
Last Updated: 03/20/2021
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.
