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 2012
- Price/Sqft : $144.07
- 7 Days on Market
- MLS # : 6175031
- Updated Date : 12/29/2020 at 13:02
CONSTRUCTION
- Beds : 4
- Floor Size : 3,193 sqft
- Baths : 3 full , 1 half
Listing Agent
Home Buddy, Llc
Listing Agent's Description
Amazing 4 bedroom, 3.5 bathroom property in Goodyear! This wonderful single level offers mature landscaping, great curb appeal! Gourmet kitchen showcases stainless steel appliances, staggered maple cabinets, walk-in pantry, granite countertops, and center island w/ breakfast bar. Large master suite has bay window, carpet, bountiful walk-in closet, and lavish bath with separate tub/shower & his/hers sinks. Stunning backyard is an entertainer's dream featuring covered patio, built-in BBQ, fire pit w/concrete bench, personal putting green, sparkling pool, and spa, as well as a retractable awning. Enjoy living in a fabulous home w/resort-like amenities! With owned solar on top of everything else you save an average of $1,500 a year on your power bill! Call us today!
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Canyon Trails South
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Canyon Trails South
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $2,110 |
| EXPENSES | Loan Payment | -$1,697 |
| Property Tax | -$307 | |
| Property Insurance | -$89 | |
| HOA | -$85 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$167
|
||
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.
$460,000
PROJECTED PRICE
$2,110
PROJECTED RENT
0.46%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.17% |
| Appreciation Year (1-5) | 6.2% |
| 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
$127,650
LOAN DETAILS
$1,697
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $115,000 |
| Loan Amount | $345,000 |
3.5
YEARS SAVED
$16,385
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
-
$1,841
COMP ESTIMATED VALUE -
$0.58
COMP AVG. RENT PER SQFT
Comps Range
-
16793 W Hilton Avenue Goodyear, AZ 1
- 4 beds 4 baths ∙ 3,193 Sqft ∙ Built 2012 4 beds 4 baths ∙ 3,193 Sqft ∙ Built 2012
- Rent
- Rent Per SQFT
- $0
- $0.00
-
33 N 169th Drive Goodyear, AZ 2
- 5 beds 3 baths ∙ 2,929 Sqft ∙ Built 2006 5 beds 3 baths ∙ 2,929 Sqft ∙ Built 2006
LEASED 07/01/19- Rent
- Rent Per SQFT
- $1,650
- $0.56
-
17250 W Watkins Street Goodyear, AZ 3
- 4 beds 3 baths ∙ 2,876 Sqft ∙ Built 2004 4 beds 3 baths ∙ 2,876 Sqft ∙ Built 2004
LEASED 04/15/20- Rent
- Rent Per SQFT
- $1,650
- $0.57
-
17359 W Jackson Street Goodyear, AZ 4
- 4 beds 3 baths ∙ 2,902 Sqft ∙ Built 2006 4 beds 3 baths ∙ 2,902 Sqft ∙ Built 2006
LEASED 07/11/20- Rent
- Rent Per SQFT
- $1,750
- $0.60
PROPERTY LISTING DETAILS
Home Buddy, Llc
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6175031
Last Updated: 12/29/2020
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.
