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
It's free, with no obligation
PROPERTY INFO
FACTS
- Single Family
- Built In 1986
- Price/Sqft : $233.97
- 4 Days on Market
- MLS # : 6165133
- Updated Date : 11/27/2020 at 10:25
CONSTRUCTION
- Beds : 4
- Floor Size : 1,966 sqft
- Baths : 2 full
Listing Agent
West Usa Realty
Listing Agent's Description
Perfect 4 bedroomm 2 bath single story family home on a quiet cul-de-sac location and backed to Mountain preserve for privacy and access to walking trails. This Gorgeous Remodled Home Boast New Paint throughout, Remodeled Kitchen, Luxury Vinyl Tile, New Carpet, 6'' Baseboards, Custom soft-closing cabinetry throughout kitchen,baths & laundry room. granite countertops matching in kitchen and bath vanities, Master bath offers curbless walk-in shower with high-end mosaic wall tile accent, rain shower head and adjustable hand-held, safety bar, seat and large niche for toiletries. This home also includes stacked stone floor-to-ceiling 5' x 8' wood burning fireplace, also new toilets, light fixtures, mirrors, undermount sinks and faucets, all new window treatments.. ''BETTER THAN NEW'' !!
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Silvergate Vista
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Silvergate Vista
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
INCOME | Rent | $1,840 |
EXPENSES | Loan Payment | -$1,697 |
Property Tax | -$327 | |
Property Insurance | -$66 | |
HOA | -$4 | |
Property Management Fees | -$99 | |
CASH FLOW
-$353
|
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.
$459,979
PROJECTED PRICE
$1,840
PROJECTED RENT
0.40%
PROJECTED RENT / PRICE RATIO
Expense Inflation | 2.50% |
Rental Growth Year (1-5) | 3.17% |
Appreciation Year (1-5) | 5.3% |
Maintenance Year (1-5) | 8.00% |
Vacancy | 6.60% |
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
$127,644
LOAN DETAILS
$1,697
MONTHLY LOAN PAYMENT
Term | 30 Years |
Interest | 4.25% |
Down Payment | $114,995 |
Loan Amount | $344,984 |
1.67
YEARS SAVED
$6,095
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,840
LIST RENT -
$0.94
LIST RENT PER SQFT
-
$1,991
COMP ESTIMATED VALUE -
$1.01
COMP AVG. RENT PER SQFT
Comps Range
PROPERTY LISTING DETAILS
West Usa Realty
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6165133
Last Updated: 11/27/2020

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. © 2020 Arizona Regional Multiple Listing Service, Inc. All rights reserved.