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 2002
- Price/Sqft : $203.89
- 3 Days on Market
- MLS # : 6193742
- Updated Date : 02/13/2021 at 06:50
CONSTRUCTION
- Beds : 3
- Floor Size : 1,569 sqft
- Baths : 2 full
Listing Agent
West Usa Realty
Listing Agent's Description
Tastefully updated single story is MOVE IN READY! Located on a beautiful cul-de-sac you will find this well cared for home! Lovely curb appeal will impress! Solid surface flooring throughout this wide open floorplan! Great room with a formal dining area is open to the chef's kitchen with breakfast bar! Owner's suite has vaulted ceiling, walk in closet and separate water closet with storage! Secondary bedrooms are light, bright and spacious. There is a covered patio with pavers and a storage shed! Garage has epoxy floors and tons of cabinets! All new interior paint and light fixtures. Truly a special home!
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Sahuaro
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Sahuaro
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,470 |
| EXPENSES | Loan Payment | -$1,111 |
| Property Tax | -$192 | |
| Property Insurance | -$58 | |
| HOA | -$11 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$1
|
||
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.
$319,900
PROJECTED PRICE
$1,470
PROJECTED RENT
0.46%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.35% |
| Appreciation Year (1-5) | 7.5% |
| 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
$90,524
LOAN DETAILS
$1,111
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $79,975 |
| Loan Amount | $239,925 |
5.58
YEARS SAVED
$19,384
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
-
$1,471
COMP ESTIMATED VALUE -
$0.94
COMP AVG. RENT PER SQFT
Comps Range
-
15243 N 67th Drive Peoria, AZ 1
- 3 beds 2 baths ∙ 1,569 Sqft ∙ Built 2002 3 beds 2 baths ∙ 1,569 Sqft ∙ Built 2002
- Rent
- Rent Per SQFT
- $0
- $0.00
-
16021 N 65th Avenue Glendale, AZ 2
- 3 beds 2 baths ∙ 1,755 Sqft ∙ Built 2020 3 beds 2 baths ∙ 1,755 Sqft ∙ Built 2020
LEASED 07/15/20- Rent
- Rent Per SQFT
- $1,600
- $0.91
-
15231 N 66th Drive Glendale, AZ 3
- 3 beds 2 baths ∙ 1,672 Sqft ∙ Built 1998 3 beds 2 baths ∙ 1,672 Sqft ∙ Built 1998
LEASED 01/01/21- Rent
- Rent Per SQFT
- $1,600
- $0.96
-
7129 W Kings Avenue Peoria, AZ 4
- 3 beds 2 baths ∙ 1,873 Sqft ∙ Built 2002 3 beds 2 baths ∙ 1,873 Sqft ∙ Built 2002
LEASED 07/23/20- Rent
- Rent Per SQFT
- $1,700
- $0.91
-
15827 N 65th Avenue Glendale, AZ 5
- 3 beds 2 baths ∙ 1,757 Sqft ∙ Built 2020 3 beds 2 baths ∙ 1,757 Sqft ∙ Built 2020
LEASED 01/01/21- Rent
- Rent Per SQFT
- $1,700
- $0.97
PROPERTY LISTING DETAILS
West Usa Realty
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6193742
Last Updated: 02/13/2021
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. Copyright (c) 2021 Arizona Regional Multiple Listing Service, Inc. All rights reserved.
