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 1998
- Price/Sqft : $207.58
- 7 Days on Market
- MLS # : 6173580
- Updated Date : 12/22/2020 at 15:58
CONSTRUCTION
- Beds : 2
- Floor Size : 1,445 sqft
- Baths : 2 full
Listing Agent
Realty One Group
Listing Agent's Description
What a perfect time to find your Pebblecreek home! Welcome to the wonderful amenities available, golf, fitness centers, clubs, and restaurants. This lovely Augusta is waiting for you. The moment you walk in this home you feel at home. Bright sunlight is abundant in the open concept great room. The kitchen has numerous cabinets for storage and great counter space preparation and serving all your guests. Master bedroom is large with its own en-suite and large walk in closet. Your out of town guests will love having their own bedroom and guest bath. Need to work from home - no problem. There is a great office/den to make that happen. Or use it for additional bedroom space should you need it. Entertain and enjoy the east facing patio and the large backyard with mature landscaping
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 | $1,650 |
| EXPENSES | Loan Payment | -$1,107 |
| Property Tax | -$292 | |
| Property Insurance | -$55 | |
| HOA | -$19 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
$78
|
||
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.
$299,950
PROJECTED PRICE
$1,650
PROJECTED RENT
0.55%
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
$85,237
LOAN DETAILS
$1,107
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $74,988 |
| Loan Amount | $224,963 |
6.5
YEARS SAVED
$26,730
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
-
$1,459
COMP ESTIMATED VALUE -
$1.01
COMP AVG. RENT PER SQFT
Comps Range
-
15093 W Verde Lane Goodyear, AZ 1
- 2 beds 2 baths ∙ 1,445 Sqft ∙ Built 1998 2 beds 2 baths ∙ 1,445 Sqft ∙ Built 1998
![property image]()
- 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
![property image]()
LEASED 04/17/20- Rent
- Rent Per SQFT
- $1,375
- $1.08
-
3329 N 142nd Drive Goodyear, AZ 3
- 2 beds 3 baths ∙ 1,446 Sqft ∙ Built 2002 2 beds 3 baths ∙ 1,446 Sqft ∙ Built 2002
![property image]()
LEASED 11/09/20- Rent
- Rent Per SQFT
- $1,400
- $0.97
-
15202 W Vale Drive Goodyear, AZ 4
- 2 beds 2 baths ∙ 1,641 Sqft ∙ Built 1994 2 beds 2 baths ∙ 1,641 Sqft ∙ Built 1994
![property image]()
LEASED 04/20/20- Rent
- Rent Per SQFT
- $1,600
- $0.98
-
15815 W Windsor Avenue Goodyear, AZ 5
- 2 beds 3 baths ∙ 1,783 Sqft ∙ Built 2012 2 beds 3 baths ∙ 1,783 Sqft ∙ Built 2012
![property image]()
LEASED 01/20/20- Rent
- Rent Per SQFT
- $1,800
- $1.01
PROPERTY LISTING DETAILS
Realty One Group
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6173580
Last Updated: 12/22/2020
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.
