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
14813 N Bolivar Drive 
Sun City, AZ
85351
2 Beds 2 Baths 1,886 sqft
Built 1971
INVESTimate
$294,500
List Price
$83,793
REQUEST INFO
SCHEDULE APPOINTMENT
It's free, with no obligation
PROPERTY INFO
FACTS
- Built In 1971
- Price/Sqft : $156.15
- 1 Days on Market
- MLS # : 6108954
- Updated Date : 08/26/2020 at 02:15
CONSTRUCTION
- Beds : 2
- Floor Size : 1,886 sqft
- Baths : 2 full
Listing Agent
Hague Partners
Listing Agent's Description
Perfect home for a person that Loves Charm! This home has 2 Spacious Bedrooms 2 Full Bathrooms Arizona room. Formal dining, Family room New carpet. Huge deep Lot Great Curb appeal! 2 car garage with area to park your Golf Cart! The community of Sun city offers 7 Recreation centers 8 Golf Courses 2 bowling alley's. You will on the go all the time having fun fun fun! Meet new people and Enjoy a True Lifestyle in Beautiful Sun City Arizona!
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Sun City
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Sun City
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
Sorry, we do not have sufficient school data for this neighborhood.
PROJECTED ACCUMULATED WEALTH
30 YEAR PROJECTION
- Cash Flow
- Appreciation
- Principal
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,550 |
| EXPENSES | Loan Payment | -$1,087 |
| Property Tax | -$157 | |
| Property Insurance | -$64 | |
| HOA | -$43 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
$101
|
||
This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 14% of earned rent to cover both maintenance and periods of vacancy.
$294,500
PROJECTED PRICE
$1,550
PROJECTED RENT
0.53%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.35% |
| Appreciation Year (1-5) | 9.80% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 6.24% |
| Length of Stay Years | 2 |
TOTAL CASH OUT OF POCKET
INVESTMENT
$83,793
LOAN DETAILS
$1,087
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $73,625 |
| Loan Amount | $220,875 |
7.5
YEARS SAVED
$32,371
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,550
LIST RENT -
$0.82
LIST RENT PER SQFT
-
$1,547
COMP ESTIMATED VALUE -
$0.82
COMP AVG. RENT PER SQFT
Comps Range
-
14813 N Bolivar Drive Sun City, 5
- 2 beds 2 baths ∙ 1,886 Sqft ∙ Built 1971 2 beds 2 baths ∙ 1,886 Sqft ∙ Built 1971
- Rent
- Rent Per SQFT
- $1,550
- $0.82
-
9930 W Gulf Hills Drive Sun City, 1
- 2 beds 2 baths ∙ 1,597 Sqft ∙ Built 1972 2 beds 2 baths ∙ 1,597 Sqft ∙ Built 1972
LEASED 01/25/20- Rent
- Rent Per SQFT
- $1,250
- $0.78
-
14426 N Bolivar Drive Sun City, 2
- 2 beds 3 baths ∙ 1,941 Sqft ∙ Built 1971 2 beds 3 baths ∙ 1,941 Sqft ∙ Built 1971
LEASED 08/05/20- Rent
- Rent Per SQFT
- $1,320
- $0.68
-
9519 W Hidden Valley Circle Sun City, 3
- 2 beds 2 baths ∙ 1,597 Sqft ∙ Built 1972 2 beds 2 baths ∙ 1,597 Sqft ∙ Built 1972
LEASED 12/23/19- Rent
- Rent Per SQFT
- $1,350
- $0.85
-
10305 W Talisman Road Sun City, 4
- 2 beds 2 baths ∙ 1,541 Sqft ∙ Built 1971 2 beds 2 baths ∙ 1,541 Sqft ∙ Built 1971
LEASED 08/21/20- Rent
- Rent Per SQFT
- $1,500
- $0.97
PROPERTY LISTING DETAILS
Hague Partners
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6108954
Last Updated: 08/26/2020
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.
