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 1999
- Price/Sqft : $218.64
- 3 Days on Market
- MLS # : 6187159
- Updated Date : 01/30/2021 at 04:03
CONSTRUCTION
- Beds : 2
- Floor Size : 1,829 sqft
- Baths : 2 full
Listing Agent
Realty One Group
Listing Agent's Description
Gorgeous Resort style Living in PebbleCreek, Active Adult Guard Gated Community. Popular Palmera model. Bright Kitchen with lots of cabinets, Corian Counter top, island all Appliances and Breakfast Nook overlooking Spacious Family room with Entertainment Center with recess lights. Master Bedroom with Bay Window, Master Bath, separate Jacuzzi Tub & Shower plus walk-in Closet. Split floor plan with second Bedroom, full Bath and Den/Office or could be a 3rd Bedroom. Laundry room with Cabinets and front load Washer and Dryer. Extended about 8 Ft Garage for extra storage, Laundry Sink and Cabinets. Plantation Shutters through-out the home and front and back Security Doors. Beautifully landscaped Front and Private Back Yard with Citrus Trees and oversized covered Patio. **Must See**
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 | $1,690 |
| EXPENSES | Loan Payment | -$1,389 |
| Property Tax | -$389 | |
| Property Insurance | -$63 | |
| HOA | -$38 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$288
|
||
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.
$399,900
PROJECTED PRICE
$1,690
PROJECTED RENT
0.42%
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
$111,724
LOAN DETAILS
$1,389
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $99,975 |
| Loan Amount | $299,925 |
1.58
YEARS SAVED
$3,610
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
-
$1,852
COMP ESTIMATED VALUE -
$1.01
COMP AVG. RENT PER SQFT
Comps Range
-
15571 W Amelia Drive Goodyear, AZ 1
- 2 beds 2 baths ∙ 1,829 Sqft ∙ Built 1999 2 beds 2 baths ∙ 1,829 Sqft ∙ Built 1999
- Rent
- Rent Per SQFT
- $0
- $0.00
-
15202 W Vale Drive Goodyear, AZ 2
- 2 beds 2 baths ∙ 1,641 Sqft ∙ Built 1994 2 beds 2 baths ∙ 1,641 Sqft ∙ Built 1994
LEASED 04/20/20- Rent
- Rent Per SQFT
- $1,600
- $0.98
-
3048 N 152nd Drive Goodyear, AZ 3
- 2 beds 2 baths ∙ 1,829 Sqft ∙ Built 1999 2 beds 2 baths ∙ 1,829 Sqft ∙ Built 1999
LEASED 08/01/20- Rent
- Rent Per SQFT
- $1,800
- $0.98
-
3051 N 160th Avenue Goodyear, AZ 4
- 2 beds 2 baths ∙ 1,829 Sqft ∙ Built 2001 2 beds 2 baths ∙ 1,829 Sqft ∙ Built 2001
LEASED 11/01/19- Rent
- Rent Per SQFT
- $1,950
- $1.07
-
15384 W Piccadilly Road Goodyear, AZ 5
- 2 beds 2 baths ∙ 2,154 Sqft ∙ Built 1996 2 beds 2 baths ∙ 2,154 Sqft ∙ Built 1996
LEASED 05/05/20- Rent
- Rent Per SQFT
- $2,200
- $1.02
PROPERTY LISTING DETAILS
Realty One Group
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6187159
Last Updated: 01/30/2021
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.
