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

14250 S 43rd Street Phoenix, AZ 85044

4 Beds 2 Baths 1,980 sqft Built 1990

$444,900

List Price

$1,910

$1.7K - $2.1K

Rent Est.

PROPERTY INFO

SINGLE-FAMILY
March 05, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1990
  • Price/Sqft : $224.70
  • 3 Days on Market
  • MLS # : 6202824
  • Updated Date : 03/06/2021 at 04:56
CONSTRUCTION
  • Beds : 4
  • Floor Size : 1,980 sqft
  • Baths : 2 full
Listing Agent

Dpr Realty Llc

Listing Agent's Description

BEAUTIFUL MOUNTAIN PARK RANCH COMMUNITY HOME IN THE HEART OF AHWATUKEE . NEAR TO SHOPPING ENTERTAINMENT AND RESTAURANTS. THIS GEM HAS GREAT SPACE FOR ENTERTAINING, ENJOY THIS POOL WITH AN OASIS FEELING AND A PEEK AT THE MOUNTAIN VIEW. CHECK OUT ALL THE AMENITIES OFFERED IN THIS COMMUNITY AND THE WALKING TRAILS TO ENJOY YOUR ARIZONA SUNSETS. NEW KITCHEN AND BATHS AND PRIDE OF OWNERSHIP SHOWS IN THIS BEAUTY.

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Mountain Park Ranch

NeighborhoodNIR Market*CityMarket2010Year20002019100k120k140k160k180k200k220k240k260k280k300k320k340k360kPrice in $91k379k

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

Neighborhood: Mountain Park Ranch

NeighborhoodNIR Market*CityMarket2010Year20002019 Q21000110012001300140015001600170018001900Rent in $9341981

* 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
Kyrene De La Esperanza School Primary Regular 530 30 8
Kyrene Centennial Middle School Middle Regular 1,054 57 7
Mountain Pointe High School High Regular 2,685 111 3

Kyrene De La Esperanza School

  • Education Level: Primary
  • # of students: 530
  • # of teachers: 30
8
GreatSchools Rating

Kyrene Centennial Middle School

  • Education Level: Middle
  • # of students: 1,054
  • # of teachers: 57
7
GreatSchools Rating

Mountain Pointe High School

  • Education Level: High
  • # of students: 2,685
  • # of teachers: 111
3
GreatSchools Rating
 

$400,410$489,390$444,900

PURCHASE PRICE

$1,719$2,101$1,910

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,910
EXPENSES Loan Payment -$1,545
Property Tax -$317
Property Insurance -$66
HOA -$5
Property Management Fees -$99
CASH FLOW
-$121

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.

$444,900

PROJECTED PRICE

$1,910

PROJECTED RENT

0.43%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.17%
Appreciation Year (1-5) 3.8%
Maintenance Year (1-5) 8.00%
Vacancy 6.60%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$200k$400k$600k$800k$1.0M$1.2M

PROJECTED ANNUAL CASH FLOW

11530-$5.0k$0.0$5.0k$10k$15k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$200k$400k$600k$800k$1.0M$1.2M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$123,649

INVESTMENT

$123,649

Down Payment
$111,225
Rehab Estimate
$5,750
Closing Costs
$6,674

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 50% down payment or higher enables the proceeds from the asset to cover all costs.

$1,545

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $111,225
Loan Amount $333,675
See What Happens When You Reinvest Cash Flow

3.75

YEARS SAVED

$15,631

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $1,910

    LIST RENT
  • $0.96

    LIST RENT PER SQFT
  • $2,064

    COMP ESTIMATED VALUE
  • $1.04

    COMP AVG. RENT PER SQFT
Comps Range
$1,850
1$1,8502$1,8753$1,9004$1,9105$1,975
$1,975
RENT COMPS ANALYSIS
  • 14250 S 43rd Street Phoenix, AZ 4
    • 4 beds 2 baths ∙ 1,980 Sqft ∙ Built 1990 4 beds 2 baths ∙ 1,980 Sqft ∙ Built 1990
    • Rent
    • Rent Per SQFT
    •  
    • $1,910
    • $0.96
    •  
  • 4419 E Gold Poppy Way Phoenix, AZ 1
    • 4 beds 2 baths ∙ 1,890 Sqft ∙ Built 1994 4 beds 2 baths ∙ 1,890 Sqft ∙ Built 1994
    LEASED 03/24/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,850
    • $0.98
    •  
  • 4504 E Badger Way Phoenix, AZ 2
    • 4 beds 2 baths ∙ 1,800 Sqft ∙ Built 1994 4 beds 2 baths ∙ 1,800 Sqft ∙ Built 1994
    LEASED 10/16/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,875
    • $1.04
    •  
  • 4432 E Badger Way Phoenix, AZ 3
    • 3 beds 2 baths ∙ 1,800 Sqft ∙ Built 1994 3 beds 2 baths ∙ 1,800 Sqft ∙ Built 1994
    LEASED 06/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,900
    • $1.06
    •  
  • 4434 E Desert Wind Drive Phoenix, AZ 5
    • 4 beds 2 baths ∙ 1,815 Sqft ∙ Built 1994 4 beds 2 baths ∙ 1,815 Sqft ∙ Built 1994
    LEASED 11/02/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,975
    • $1.09
    •  
PROPERTY LISTING DETAILS
Pamela Allyn Shearon
Dpr Realty Llc
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6202824
Last Updated: 03/06/2021
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