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 2001
- Price/Sqft : $216.72
- 3 Days on Market
- MLS # : 6174336
- Updated Date : 01/01/2021 at 23:24
CONSTRUCTION
- Beds : 2
- Floor Size : 1,513 sqft
- Baths : 2 full
Listing Agent
Realty One Group
Listing Agent's Description
Warm, welcoming and move in ready! Popular Augusta floor plan with front patio area, & golf cart garage on beautiful N/S facing lot. Home is located in the highly desirable active adult golf course community of PebbleCreek. Immaculate home offers open, great room living with vaulted ceilings & warm designer paint colors. Luxury vinyl plank flooring, carpeting & gorgeous 4.5'' baseboards were all installed in 2018. Spacious kitchen features island/breakfast bar, refreshed cabinetry (2020), neutral granite, custom full height backsplash, newer appliances & plenty of storage throughout. Oversized master bedroom suite has large walk-in closet, generous bathroom with double sinks, updated vanity, lighting and fixtures, as well as fully tiled shower with rain glass doors. Guest bedroom
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Pebblecreek
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Pebblecreek
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,550 |
| EXPENSES | Loan Payment | -$1,210 |
| Property Tax | -$319 | |
| Property Insurance | -$57 | |
| HOA | -$38 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$172
|
||
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.
$327,900
PROJECTED PRICE
$1,550
PROJECTED RENT
0.47%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.17% |
| Appreciation Year (1-5) | 4.8% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 6.60% |
| Length of Stay Years | 2 |
PROJECTED ACCUMULATED WEALTH
30 YEAR PROJECTION
- Cash Flow
- Appreciation
- Principal
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
TOTAL CASH OUT OF POCKET
INVESTMENT
$92,644
LOAN DETAILS
$1,210
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $81,975 |
| Loan Amount | $245,925 |
2.5
YEARS SAVED
$7,773
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
-
$1,543
COMP ESTIMATED VALUE -
$1.02
COMP AVG. RENT PER SQFT
Comps Range
-
14826 W Verde Lane Goodyear, AZ 1
- 2 beds 2 baths ∙ 1,513 Sqft ∙ Built 2001 2 beds 2 baths ∙ 1,513 Sqft ∙ Built 2001
- Rent
- Rent Per SQFT
- $0
- $0.00
-
2986 N 147th Drive Goodyear, AZ 2
- 2 beds 2 baths ∙ 1,269 Sqft ∙ Built 2000 2 beds 2 baths ∙ 1,269 Sqft ∙ Built 2000
LEASED 04/17/20- Rent
- Rent Per SQFT
- $1,375
- $1.08
-
14870 W Encanto Boulevard #2066 Goodyear, AZ 3
- 2 beds 2 baths ∙ 1,329 Sqft ∙ Built 2019 2 beds 2 baths ∙ 1,329 Sqft ∙ Built 2019
LEASED 04/11/20- Rent
- Rent Per SQFT
- $1,399
- $1.05
-
3329 N 142nd Drive Goodyear, AZ 4
- 2 beds 3 baths ∙ 1,446 Sqft ∙ Built 2002 2 beds 3 baths ∙ 1,446 Sqft ∙ Built 2002
LEASED 11/09/20- Rent
- Rent Per SQFT
- $1,400
- $0.97
-
3048 N 152nd Drive Goodyear, AZ 5
- 2 beds 2 baths ∙ 1,829 Sqft ∙ Built 1999 2 beds 2 baths ∙ 1,829 Sqft ∙ Built 1999
LEASED 08/01/20- Rent
- Rent Per SQFT
- $1,800
- $0.98
PROPERTY LISTING DETAILS
Realty One Group
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6174336
Last Updated: 01/01/2021
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. © 2020 Arizona Regional Multiple Listing Service, Inc. All rights reserved.
