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

14335 E Desert Vista Trail Scottsdale, AZ 85262

4 Beds 5 Baths 4,079 sqft Built 2006

$819,500

List Price

$3,970

$3.7K - $4.2K

Rent Est.

PROPERTY INFO

SINGLE-FAMILY
March 21, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2006
  • Price/Sqft : $200.91
  • 1 Days on Market
  • MLS # : 6210133
  • Updated Date : 03/21/2021 at 02:48
CONSTRUCTION
  • Beds : 4
  • Floor Size : 4,079 sqft
  • Baths : 4 full , 1 half
Listing Agent

Realty One Group

Listing Agent's Description

Magnificent Mountain Views & Paved Roads in 85262!! No interior Steps Territorial home on Acre. Lush with desert landscape, and well placed pavers welcome you into the high ceilings and tall windows of 14335 E. Desert Vista Trail. Enter to Coffered 12' ceilings, lighted niches, open floor plan built to take advantage of functional living space! Formal living/dining room. Family room w/fireplace, built-in entertainment ctr. Gourmet kitchen, lots of custom-staggered alder wood cabinets, granite countertops. Breakfast bar/Island, huge pantry. Breakfast area, built-in desk. Split master suite w/room for sitting area, access to patio, jetted tub, HUGE master walk-in closet. Office/den/bonus room with private entrance in and out to the courtyard.

SEE MORE

PRICE & RENT TRENDS

Zip Code: 85262

ZipNIR Market*CityMarket2010Year20002019200k300k400k500k600k700k800kPrice in $122k858k

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

Zip Code: 85262

ZipNIR Market*CityMarket2010Year20002019 Q21200140016001800200022002400260028003000320034003600Rent in $10453760

* 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
Sonoran Trails Middle School Middle Regular 841 39 9
Cactus Shadows High School High Regular 1,704 70 8
Sonoran Trails Middle School Middle Unknown NA

Sonoran Trails Middle School

  • Education Level: Middle
  • # of students: 841
  • # of teachers: 39
9
GreatSchools Rating

Cactus Shadows High School

  • Education Level: High
  • # of students: 1,704
  • # of teachers: 70
8
GreatSchools Rating

Sonoran Trails Middle School

  • Education Level: Middle
  • # of students:
  • # of teachers:
NA
GreatSchools Rating
 

$737,550$901,450$819,500

PURCHASE PRICE

$3,573$4,367$3,970

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $3,970
EXPENSES Loan Payment -$2,846
Property Tax -$276
Property Insurance -$107
Property Management Fees -$99
CASH FLOW
$642

This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 16% of earned rent to cover both maintenance and periods of vacancy.

$819,500

PROJECTED PRICE

$3,970

PROJECTED RENT

0.48%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.36%
Appreciation Year (1-5) 2.2%
Maintenance Year (1-5) 8.00%
Vacancy 7.72%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$500k$1.0M$1.5M$2.0M$2.5M

PROJECTED ANNUAL CASH FLOW

11530$0.0$10k$20k$30k$40k$50k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$500k$1.0M$1.5M$2.0M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$222,918

INVESTMENT

$222,918

Down Payment
$204,875
Rehab Estimate
$5,750
Closing Costs
$12,293

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 30% down payment or higher enables the proceeds from the asset to cover all costs.

$2,846

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $204,875
Loan Amount $614,625
See What Happens When You Reinvest Cash Flow

9.58

YEARS SAVED

$114,471

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
  • $4,324

    COMP ESTIMATED VALUE
  • $1.06

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$3,8003$4,500
$4,500
RENT COMPS ANALYSIS
  • 14335 E Desert Vista Trail Scottsdale, AZ 1
    • 4 beds 5 baths ∙ 4,079 Sqft ∙ Built 2006 4 beds 5 baths ∙ 4,079 Sqft ∙ Built 2006
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 27115 N 137th Street Scottsdale, AZ 2
    • 4 beds 4 baths ∙ 3,812 Sqft ∙ Built 2006 4 beds 4 baths ∙ 3,812 Sqft ∙ Built 2006
    LEASED 02/05/21
    • Rent
    • Rent Per SQFT
    •  
    • $3,800
    • $1.00
    •  
  • 14838 E Lomas Verdes Drive Scottsdale, AZ 3
    • 4 beds 6 baths ∙ 4,011 Sqft ∙ Built 2004 4 beds 6 baths ∙ 4,011 Sqft ∙ Built 2004
    LEASED 12/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $4,500
    • $1.12
    •  
PROPERTY LISTING DETAILS
Shannon Shutack
Realty One Group
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6210133
Last Updated: 03/21/2021
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