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
- Built In 1997
- Price/Sqft : $163.11
- 11 Days on Market
- MLS # : 6151389
- Updated Date : 10/29/2020 at 13:24
CONSTRUCTION
- Beds : 2
- Floor Size : 2,017 sqft
- Baths : 2 full , 1 half
Listing Agent
My Home Group Real Estate
Listing Agent's Description
This gorgeous home has wonderful natural light throughout and feels cozy the moment you walk in. This home features 2 bedrooms, 2.5 bathrooms and a spacious back patio perfect to enjoy a morning cup of coffee or a glass of wine in the evening. Spacious master suite with walk in closet and spacious shower with a bench. The kitchen is equipped with beautiful granite counter tops, plenty of cabinetry & breakfast nook and large island. Open formal living area is a wonderful gathering place to entertain friends and family. Easy to care for front and back yard. 2 car garage with a ton of cabinet storage and epoxied floors. This home has a great floor plan and so much to LOVE!! Schedule a showing before this one is claimed!
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Sun City West
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Sun City West
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,730 |
| EXPENSES | Loan Payment | -$1,214 |
| Property Tax | -$321 | |
| Property Insurance | -$67 | |
| HOA | -$41 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$11
|
||
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.
$329,000
PROJECTED PRICE
$1,730
PROJECTED RENT
0.53%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.35% |
| Appreciation Year (1-5) | 7.6% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 6.24% |
| 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
$92,935
LOAN DETAILS
$1,214
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $82,250 |
| Loan Amount | $246,750 |
5.25
YEARS SAVED
$21,255
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,730
LIST RENT -
$0.86
LIST RENT PER SQFT
-
$1,825
COMP ESTIMATED VALUE -
$0.9
COMP AVG. RENT PER SQFT
Comps Range
-
15123 W Corral Drive Sun City West, AZ 4
- 2 beds 3 baths ∙ 2,017 Sqft ∙ Built 1997 2 beds 3 baths ∙ 2,017 Sqft ∙ Built 1997
- Rent
- Rent Per SQFT
- $1,730
- $0.86
-
15627 W Greystone Drive Sun City West, AZ 1
- 2 beds 3 baths ∙ 1,825 Sqft ∙ Built 1992 2 beds 3 baths ∙ 1,825 Sqft ∙ Built 1992
LEASED 05/15/19- Rent
- Rent Per SQFT
- $1,600
- $0.88
-
14701 W Sentinel Drive Sun City West, AZ 2
- 2 beds 2 baths ∙ 1,669 Sqft ∙ Built 1992 2 beds 2 baths ∙ 1,669 Sqft ∙ Built 1992
LEASED 05/29/20- Rent
- Rent Per SQFT
- $1,600
- $0.96
-
14805 W Huron Drive Sun City West, AZ 3
- 2 beds 2 baths ∙ 2,041 Sqft ∙ Built 1993 2 beds 2 baths ∙ 2,041 Sqft ∙ Built 1993
LEASED 01/28/20- Rent
- Rent Per SQFT
- $1,698
- $0.83
-
15138 W Las Brizas Lane Sun City West, AZ 5
- 2 beds 2 baths ∙ 1,842 Sqft ∙ Built 1997 2 beds 2 baths ∙ 1,842 Sqft ∙ Built 1997
LEASED 12/02/19- Rent
- Rent Per SQFT
- $1,750
- $0.95
PROPERTY LISTING DETAILS
My Home Group Real Estate
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6151389
Last Updated: 10/29/2020
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.
