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

14024 W Pueblo Trail Surprise, AZ 85374

2 Beds 2 Baths 1,097 sqft Built 1994

$275,000

List Price

$1,390

$1.3K - $1.5K

Rent Est.

PROPERTY INFO

SINGLE-FAMILY
March 27, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1994
  • Price/Sqft : $250.68
  • 2 Days on Market
  • MLS # : 6211310
  • Updated Date : 03/27/2021 at 16:00
CONSTRUCTION
  • Beds : 2
  • Floor Size : 1,097 sqft
  • Baths : 2 full
Listing Agent

Realty One Group

Listing Agent's Description

Well cared for 2 bedroom, 2 bath home in highly sought after Sun Village! Home features vaulted ceilings & tile flooring throughout for easy maintenance! Backyard offers a covered patio with view fencing that overlooks into the beautiful lake scenery for peace & relaxation! Garage includes built in cabinets for additional storage! This Active Adult Community has many great amenities such as a clubhouse, pool, spa, workout facility, and much more! Conveniently located near dining & shopping area!

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Pueblo Village

NeighborhoodNIR Market*CityMarket2010Year20002019100k120k140k160k180k200k220k240k260kPrice in $83k271k

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

Neighborhood: Pueblo Village

NeighborhoodNIR Market*CityMarket2010Year20002019 Q2900950100010501100115012001250130013501400145015001550Rent in $8621567

* 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
Willow Canyon High School High Regular 2,084 83 3

Willow Canyon High School

  • Education Level: High
  • # of students: 2,084
  • # of teachers: 83
3
GreatSchools Rating
 

$247,500$302,500$275,000

PURCHASE PRICE

$1,251$1,529$1,390

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,390
EXPENSES Loan Payment -$955
Property Tax -$191
Property Insurance -$49
HOA -$252
Property Management Fees -$99
CASH FLOW
-$156

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.

$275,000

PROJECTED PRICE

$1,390

PROJECTED RENT

0.51%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.32%
Appreciation Year (1-5) 9.7%
Maintenance Year (1-5) 8.00%
Vacancy 6.56%
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-$4.0k-$2.0k$0.0$2.0k$4.0k$6.0k$8.0k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$200k$400k$600k$800k

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$78,625

INVESTMENT

$78,625

Down Payment
$68,750
Rehab Estimate
$5,750
Closing Costs
$4,125

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 60% down payment or higher enables the proceeds from the asset to cover all costs.

$955

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $68,750
Loan Amount $206,250
See What Happens When You Reinvest Cash Flow

2.08

YEARS SAVED

$3,662

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $0

    LIST RENT
  • $0

    LIST RENT PER SQFT
  • $1,481

    COMP ESTIMATED VALUE
  • $1.35

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$1,2953$1,4904$1,5005$1,795
$1,795
RENT COMPS ANALYSIS
  • 14024 W Pueblo Trail Surprise, AZ 1
    • 2 beds 2 baths ∙ 1,097 Sqft ∙ Built 1994 2 beds 2 baths ∙ 1,097 Sqft ∙ Built 1994
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 13814 W Aleppo Drive Sun City West, AZ 2
    • 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
    •  
  • 17071 N Winding Trail Surprise, AZ 3
    • 2 beds 2 baths ∙ 1,081 Sqft ∙ Built 1993 2 beds 2 baths ∙ 1,081 Sqft ∙ Built 1993
    property image
    LEASED 02/22/21
    • Rent
    • Rent Per SQFT
    •  
    • $1,490
    • $1.38
    •  
  • 17176 N Winding Trail Surprise, AZ 4
    • 2 beds 2 baths ∙ 1,097 Sqft ∙ Built 1994 2 beds 2 baths ∙ 1,097 Sqft ∙ Built 1994
    property image
    LEASED 07/07/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,500
    • $1.37
    •  
  • 14575 W Mountain View Boulevard #11319 Surprise, AZ 5
    • 2 beds 2 baths ∙ 1,289 Sqft ∙ Built 2006 2 beds 2 baths ∙ 1,289 Sqft ∙ Built 2006
    property image
    LEASED 09/04/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,795
    • $1.39
    •  
PROPERTY LISTING DETAILS
Esther Rodas
Realty One Group
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6211310
Last Updated: 03/27/2021
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