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 : $214.79
- 1 Days on Market
- MLS # : 6200385
- Updated Date : 02/28/2021 at 02:44
CONSTRUCTION
- Beds : 3
- Floor Size : 2,374 sqft
- Baths : 2 full , 1 half
Listing Agent
Jc Realty
Listing Agent's Description
Fabulous Mission floor plan in Sun City Grand. Hard to find 3 bedroom 2.75 bath. Storage galore! OWNED SOLAR. 2x6 construction and upgraded seer A/C. This home is not like the others! The floor plan has been modified. They added a bedroom and expanded the powder room to include a shower for guests. You won't find another one in Grand like this one. Brand new natural wood shaker cabinets in kitchen. 2 master suites with bay windows in both, bay windows in dining room, office/den with built in cabinets. Surround sound and plenty of privacy with an electric shade on the back patio. It features 3 car extended garage with loads of cabinets, soft water, ro system, This house is move in ready so come make this your home.
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Sun City Grand Catalina
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Sun City Grand Catalina
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,730 |
| EXPENSES | Loan Payment | -$1,771 |
| Property Tax | -$355 | |
| Property Insurance | -$73 | |
| HOA | -$11 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$579
|
||
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.
$509,900
PROJECTED PRICE
$1,730
PROJECTED RENT
0.34%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.35% |
| Appreciation Year (1-5) | 3.8% |
| 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
$140,874
LOAN DETAILS
$1,771
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $127,475 |
| Loan Amount | $382,425 |
0.5
YEARS SAVED
$780
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
-
$1,725
COMP ESTIMATED VALUE -
$0.73
COMP AVG. RENT PER SQFT
Comps Range
-
16731 W Oracle Rim Drive Surprise, AZ 1
- 3 beds 3 baths ∙ 2,374 Sqft ∙ Built 2003 3 beds 3 baths ∙ 2,374 Sqft ∙ Built 2003
- Rent
- Rent Per SQFT
- $0
- $0.00
-
16757 W Palisade Trail Lane Surprise, AZ 2
- 3 beds 3 baths ∙ 2,278 Sqft ∙ Built 2003 3 beds 3 baths ∙ 2,278 Sqft ∙ Built 2003
LEASED 07/02/20- Rent
- Rent Per SQFT
- $1,525
- $0.67
-
15809 W La Paloma Drive Surprise, AZ 3
- 3 beds 3 baths ∙ 2,117 Sqft ∙ Built 1998 3 beds 3 baths ∙ 2,117 Sqft ∙ Built 1998
LEASED 05/15/20- Rent
- Rent Per SQFT
- $1,550
- $0.73
-
17955 N 168th Lane Surprise, AZ 4
- 3 beds 2 baths ∙ 2,166 Sqft ∙ Built 2004 3 beds 2 baths ∙ 2,166 Sqft ∙ Built 2004
LEASED 08/17/20- Rent
- Rent Per SQFT
- $1,695
- $0.78
PROPERTY LISTING DETAILS
Jc Realty
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6200385
Last Updated: 02/28/2021
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.
