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

14841 S 25th Way Phoenix, AZ 85048

4 Beds 2 Baths 1,817 sqft Built 1989

$365,000

List Price

$1,840

$1.7K - $2K

Rent Est.

PROPERTY INFO

January 12, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1989
  • Price/Sqft : $200.88
  • 6 Days on Market
  • MLS # : 6179741
  • Updated Date : 01/14/2021 at 22:31
CONSTRUCTION
  • Beds : 4
  • Floor Size : 1,817 sqft
  • Baths : 2 full
Listing Agent

West Usa Realty

Listing Agent's Description

Popular 4 bedroom 2 bath home in fantastic community! Single level, formal living room & dining room. Kitchen open to family room, with seating at island. Large covered patio, laundry sink in garage, pull down storage attached in garage, side exit door in garage, master walk-in closet, dual sink vanity and sep. tub + shower.. Highly sought after Kyrene School district. Walk to elementary school! Walk to park with tennis courts, lap pool, spa, sand volley ball, kids play ground.

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Mountain Park Ranch

NeighborhoodNIR Market*CityMarket2010Year20002019100k120k140k160k180k200k220k240k260k280k300k320k340k360kPrice in $91k379k

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

Neighborhood: Mountain Park Ranch

NeighborhoodNIR Market*CityMarket2010Year20002019 Q21000110012001300140015001600170018001900Rent in $9341981

* 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
Kyrene Monte Vista School Primary Regular 557 30 10
Kyrene Altadena Middle School Middle Regular 1,065 52 9
Desert Vista High School High Regular 3,037 130 8

Kyrene Monte Vista School

  • Education Level: Primary
  • # of students: 557
  • # of teachers: 30
10
GreatSchools Rating

Kyrene Altadena Middle School

  • Education Level: Middle
  • # of students: 1,065
  • # of teachers: 52
9
GreatSchools Rating

Desert Vista High School

  • Education Level: High
  • # of students: 3,037
  • # of teachers: 130
8
GreatSchools Rating
 

$328,500$401,500$365,000

PURCHASE PRICE

$1,656$2,024$1,840

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,840
EXPENSES Loan Payment -$1,268
Property Tax -$260
Property Insurance -$63
HOA -$5
Property Management Fees -$99
CASH FLOW
$146

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.

$365,000

PROJECTED PRICE

$1,840

PROJECTED RENT

0.50%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.17%
Appreciation Year (1-5) 3.8%
Maintenance Year (1-5) 8.00%
Vacancy 6.60%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$200k$400k$600k$800k$1.0M

PROJECTED ANNUAL CASH FLOW

11530$0.0$5.0k$10k$15k$20k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$200k$400k$600k$800k

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$102,475

INVESTMENT

$102,475

Down Payment
$91,250
Rehab Estimate
$5,750
Closing Costs
$5,475

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 40% down payment or higher enables the proceeds from the asset to cover all costs.

$1,268

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $91,250
Loan Amount $273,750
See What Happens When You Reinvest Cash Flow

7.42

YEARS SAVED

$33,615

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
  • $1.01

    LIST RENT PER SQFT
  • $1,953

    COMP ESTIMATED VALUE
  • $1.08

    COMP AVG. RENT PER SQFT
Comps Range
$1,750
1$1,7502$1,7853$1,8404$1,9505$1,995
$1,995
RENT COMPS ANALYSIS
  • 14841 S 25th Way Phoenix, AZ 3
    • 4 beds 2 baths ∙ 1,817 Sqft ∙ Built 1989 4 beds 2 baths ∙ 1,817 Sqft ∙ Built 1989
    • Rent
    • Rent Per SQFT
    •  
    • $1,840
    • $1.01
    •  
  • 15012 S 26th Way Phoenix, AZ 1
    • 3 beds 2 baths ∙ 1,646 Sqft ∙ Built 1989 3 beds 2 baths ∙ 1,646 Sqft ∙ Built 1989
    LEASED 08/15/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,750
    • $1.06
    •  
  • 2540 E Taxidea Way Phoenix, AZ 2
    • 3 beds 2 baths ∙ 1,729 Sqft ∙ Built 1998 3 beds 2 baths ∙ 1,729 Sqft ∙ Built 1998
    LEASED 04/06/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,785
    • $1.03
    •  
  • 15415 S 24th Street Phoenix, AZ 4
    • 3 beds 2 baths ∙ 1,646 Sqft ∙ Built 1991 3 beds 2 baths ∙ 1,646 Sqft ∙ Built 1991
    LEASED 01/01/21
    • Rent
    • Rent Per SQFT
    •  
    • $1,950
    • $1.18
    •  
  • 2904 E Verbena Drive Phoenix, AZ 5
    • 4 beds 2 baths ∙ 1,931 Sqft ∙ Built 1991 4 beds 2 baths ∙ 1,931 Sqft ∙ Built 1991
    LEASED 10/26/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,995
    • $1.03
    •  
PROPERTY LISTING DETAILS
Jennifer Ferguson
West Usa Realty
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6179741
Last Updated: 01/14/2021
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. © 2020 Arizona Regional Multiple Listing Service, Inc. All rights reserved.

BESbswy