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 1997
- Price/Sqft : $178.40
- 1 Days on Market
- MLS # : 6176474
- Updated Date : 01/02/2021 at 23:54
CONSTRUCTION
- Beds : 2
- Floor Size : 1,838 sqft
- Baths : 2 full
Listing Agent
Prosmart Realty
Listing Agent's Description
Seller is motivated and ready to move on !! This home is move in ready ! Front of home has natural desert landscaping and a cozy courtyard. Inside the home you will find neutral color tile and paint. There are plantation shutters throughout. Kitchen has matching white appliances, pantry, Corian counter tops and plenty of cabinets. Also has a breakfast room ! Master retreat has a beautiful bath with walk in closet and track lighting in vanity. On the other side of the home , there is a guest room and a hobby/office room. The nice size laundry room includes the washer and dryer! Adorable back yard offers a covered patio and so much potential to get creative and make your own oasis. Don't let this opportunity pass you by :) Come see today !!
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 | $1,630 |
| EXPENSES | Loan Payment | -$1,210 |
| Property Tax | -$320 | |
| Property Insurance | -$63 | |
| HOA | -$41 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$102
|
||
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.
$327,900
PROJECTED PRICE
$1,630
PROJECTED RENT
0.50%
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
$92,644
LOAN DETAILS
$1,210
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $81,975 |
| Loan Amount | $245,925 |
3.75
YEARS SAVED
$13,457
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
-
$1,732
COMP ESTIMATED VALUE -
$0.94
COMP AVG. RENT PER SQFT
Comps Range
-
15146 W Carbine Way Sun City West, AZ 1
- 2 beds 2 baths ∙ 1,838 Sqft ∙ Built 1997 2 beds 2 baths ∙ 1,838 Sqft ∙ Built 1997
- Rent
- Rent Per SQFT
- $0
- $0.00
-
14218 W Via Manana -- Sun City West, AZ 2
- 2 beds 2 baths ∙ 1,555 Sqft ∙ Built 1994 2 beds 2 baths ∙ 1,555 Sqft ∙ Built 1994
LEASED 08/15/20- Rent
- Rent Per SQFT
- $1,475
- $0.95
-
15619 W Greystone Drive Sun City West, AZ 3
- 2 beds 2 baths ∙ 1,653 Sqft ∙ Built 1992 2 beds 2 baths ∙ 1,653 Sqft ∙ Built 1992
LEASED 10/01/20- Rent
- Rent Per SQFT
- $1,500
- $0.91
-
14701 W Sentinel Drive Sun City West, AZ 4
- 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
-
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
Prosmart Realty
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6176474
Last Updated: 01/02/2021
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.
