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 2003
- Price/Sqft : $237.77
- 3 Days on Market
- MLS # : 6147453
- Updated Date : 11/14/2020 at 00:41
CONSTRUCTION
- Beds : 2
- Floor Size : 2,044 sqft
- Baths : 2 full
Listing Agent
Realty One Group
Listing Agent's Description
Exceptional golf course property located on large premium lot with panoramic views of 3 fairways (Tuscany Falls East: 1,2 & 9) and both the Estrella & White Tank mountain ranges. Backyard is beautifully landscaped, fully fenced with expanded and covered patio areas. Plenty of room to entertain and enjoy the sunsets while relaxing in the above ground spa.Home features open great room living with vaulted ceilings, separate den, fireplace, gorgeous wood laminate flooring, updated baseboard trim and fresh neutral paint throughout. Kitchen is spacious with island/breakfast bar, ample storage, walk-in pantry, roll-out cabinet drawers, RO system & microwave/convection oven combo. Master bedroom suite offers stunning golf course views, full tile/glass curbless walk-in shower ...
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 | $2,010 |
| EXPENSES | Loan Payment | -$1,793 |
| Property Tax | -$475 | |
| Property Insurance | -$67 | |
| HOA | -$38 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$462
|
||
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.
$486,000
PROJECTED PRICE
$2,010
PROJECTED RENT
0.41%
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
$134,540
LOAN DETAILS
$1,793
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $121,500 |
| Loan Amount | $364,500 |
1.08
YEARS SAVED
$2,567
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$2,010
LIST RENT -
$0.98
LIST RENT PER SQFT
-
$2,100
COMP ESTIMATED VALUE -
$1.03
COMP AVG. RENT PER SQFT
Comps Range
-
16095 W Monterey Way Goodyear, AZ 4
- 2 beds 2 baths ∙ 2,044 Sqft ∙ Built 2003 2 beds 2 baths ∙ 2,044 Sqft ∙ Built 2003
- Rent
- Rent Per SQFT
- $2,010
- $0.98
-
15815 W Windsor Avenue Goodyear, AZ 1
- 2 beds 3 baths ∙ 1,783 Sqft ∙ Built 2012 2 beds 3 baths ∙ 1,783 Sqft ∙ Built 2012
LEASED 01/20/20- Rent
- Rent Per SQFT
- $1,800
- $1.01
-
16038 W Windsor Avenue Goodyear, AZ 2
- 2 beds 2 baths ∙ 1,829 Sqft ∙ Built 2004 2 beds 2 baths ∙ 1,829 Sqft ∙ Built 2004
LEASED 03/15/20- Rent
- Rent Per SQFT
- $1,850
- $1.01
-
3051 N 160th Avenue Goodyear, AZ 3
- 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 #: 6147453
Last Updated: 11/14/2020
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.
