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 : $164.28
- 2 Days on Market
- MLS # : 6176335
- Updated Date : 01/02/2021 at 05:51
CONSTRUCTION
- Beds : 3
- Floor Size : 1,369 sqft
- Baths : 2 full
Listing Agent
Az New Horizon Realty
Listing Agent's Description
Beautiful and cozy 3 bedroom, 2 bath home features tile throughout the entire house and includes an eat-in kitchen with a breakfast bar. The living room has vaulted ceilings making the home feel open with plenty of space to enjoy with your family. The living space extends outback with a large grassy area great for relaxing and enjoying the outdoors. All Kitchen appliances convey. Centrally located in the Wildwood subdivision and close to shopping, health clinics, schools and more! Schedule a showing with your Realtor today you won't be disappointed.
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Wildwood
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Wildwood
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,190 |
| EXPENSES | Loan Payment | -$830 |
| Property Tax | -$171 | |
| Property Insurance | -$54 | |
| HOA | -$65 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$29
|
||
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.
$224,900
PROJECTED PRICE
$1,190
PROJECTED RENT
0.53%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.32% |
| Appreciation Year (1-5) | 6.4% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 6.56% |
| 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
$65,349
LOAN DETAILS
$830
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $56,225 |
| Loan Amount | $168,675 |
4.58
YEARS SAVED
$12,375
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
-
$999
COMP ESTIMATED VALUE -
$0.73
COMP AVG. RENT PER SQFT
Comps Range
-
1570 N Desert Willow Avenue Casa Grande, AZ 1
- 3 beds 2 baths ∙ 1,369 Sqft ∙ Built 2002 3 beds 2 baths ∙ 1,369 Sqft ∙ Built 2002
![property image]()
- Rent
- Rent Per SQFT
- $0
- $0.00
-
1396 E Natasha Drive Casa Grande, AZ 2
- 3 beds 2 baths ∙ 1,604 Sqft ∙ Built 2005 3 beds 2 baths ∙ 1,604 Sqft ∙ Built 2005
![property image]()
LEASED 01/15/20- Rent
- Rent Per SQFT
- $1,200
- $0.75
-
1726 N Desert Willow Street Casa Grande, AZ 3
- 3 beds 2 baths ∙ 1,683 Sqft ∙ Built 2004 3 beds 2 baths ∙ 1,683 Sqft ∙ Built 2004
![property image]()
LEASED 04/15/20- Rent
- Rent Per SQFT
- $1,200
- $0.71
PROPERTY LISTING DETAILS
Az New Horizon Realty
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6176335
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.
