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 2018
- Price/Sqft : $193.30
- 2 Days on Market
- MLS # : 6187555
- Updated Date : 01/30/2021 at 08:15
CONSTRUCTION
- Beds : 4
- Floor Size : 2,731 sqft
- Baths : 2 full , 1 half
Listing Agent
Rattler Realty, Llc
Listing Agent's Description
Beautiful New build home with mountain views,tile floors, high ceilings and neutral color palette. Spacious open floor plan for the kitchen, dining and family room is great for gathering with friends & family! The eat-in kitchen has an abundance of custom dark cabinets, gorgeous light quartz counters and back splash, large extended island, stainless steel electric cooktop, wall mount oven & microwave and a walk-in pantry. Beautiful formal dining room.Huge master bedroom and master bath that includes a split double vanity, tile & glass step-in shower, private toilet room and 2 walk-in closets. all bedrooms have walking closets,washer ,dryer and refrigerator included. nice low maintenance backyard so you can enjoy some time outside under the covered patio with mountain views .
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Coronado Village at Estrella Mountain Ranch
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Coronado Village at Estrella Mountain Ranch
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $2,000 |
| EXPENSES | Loan Payment | -$1,834 |
| Property Tax | -$467 | |
| Property Insurance | -$80 | |
| HOA | -$37 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$517
|
||
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.
$527,900
PROJECTED PRICE
$2,000
PROJECTED RENT
0.38%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.17% |
| Appreciation Year (1-5) | 5.7% |
| 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
$145,644
LOAN DETAILS
$1,834
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $131,975 |
| Loan Amount | $395,925 |
0.67
YEARS SAVED
$1,405
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$2,000
LIST RENT -
$0.73
LIST RENT PER SQFT
-
$2,123
COMP ESTIMATED VALUE -
$0.78
COMP AVG. RENT PER SQFT
Comps Range
-
14531 S 178th Drive Goodyear, AZ 3
- 4 beds 3 baths ∙ 2,731 Sqft ∙ Built 2018 4 beds 3 baths ∙ 2,731 Sqft ∙ Built 2018
- Rent
- Rent Per SQFT
- $2,000
- $0.73
-
18368 W Thunderhill Place Goodyear, AZ 1
- 3 beds 3 baths ∙ 2,400 Sqft ∙ Built 2017 3 beds 3 baths ∙ 2,400 Sqft ∙ Built 2017
LEASED 04/17/20- Rent
- Rent Per SQFT
- $1,895
- $0.79
-
18330 W Verdin Road Goodyear, AZ 2
- 4 beds 2 baths ∙ 2,635 Sqft ∙ Built 2006 4 beds 2 baths ∙ 2,635 Sqft ∙ Built 2006
LEASED 05/15/20- Rent
- Rent Per SQFT
- $1,900
- $0.72
-
14271 S 181st Drive Goodyear, AZ 4
- 5 beds 3 baths ∙ 2,672 Sqft ∙ Built 2013 5 beds 3 baths ∙ 2,672 Sqft ∙ Built 2013
LEASED 05/22/20- Rent
- Rent Per SQFT
- $2,095
- $0.78
-
18271 W Desert Trumpet Road Goodyear, AZ 5
- 3 beds 3 baths ∙ 2,622 Sqft ∙ Built 2013 3 beds 3 baths ∙ 2,622 Sqft ∙ Built 2013
LEASED 11/06/19- Rent
- Rent Per SQFT
- $2,150
- $0.82
PROPERTY LISTING DETAILS
Rattler Realty, Llc
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6187555
Last Updated: 01/30/2021
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.
