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 : $136.25
- 2 Days on Market
- MLS # : 6165472
- Updated Date : 11/27/2020 at 21:52
CONSTRUCTION
- Beds : 5
- Floor Size : 3,302 sqft
- Baths : 3 full , 1 half
Listing Agent
Homesmart
Listing Agent's Description
Large home on a desirable greenbelt lot in the great Goodyear community of Canyon Trails! Energy efficient property with net metered solar lease power. Home also features a central vacuum system. Two levels, with both formal and informal living rooms on main floor, half bath, & Den/bonus room on main floor has a walk in closet. Open concept kitchen is complete with stainless steel appliances, center island with breakfast bar, granite countertops and a HUGE pantry. Large loft upstairs is great for entertaining or gaming, five big bedrooms located on the top floor, and two guest bedrooms are adjoined by a full bathroom. Master bedroom has a big walk in closet, Master bath has double vanity/sink, and a unique double shower. Spacious back yard has a view of the greenbelt, desert landscaping,
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 | $2,010 |
| EXPENSES | Loan Payment | -$1,660 |
| Property Tax | -$300 | |
| Property Insurance | -$92 | |
| HOA | -$85 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$225
|
||
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.
$449,900
PROJECTED PRICE
$2,010
PROJECTED RENT
0.45%
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
$124,974
LOAN DETAILS
$1,660
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $112,475 |
| Loan Amount | $337,425 |
2.83
YEARS SAVED
$11,904
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
-
$2,394
COMP ESTIMATED VALUE -
$0.73
COMP AVG. RENT PER SQFT
Comps Range
-
16934 W Hilton Avenue Goodyear, AZ 1
- 5 beds 4 baths ∙ 3,302 Sqft ∙ Built 2012 5 beds 4 baths ∙ 3,302 Sqft ∙ Built 2012
- Rent
- Rent Per SQFT
- $0
- $0.00
-
742 N 166th Lane Goodyear, AZ 2
- 4 beds 3 baths ∙ 2,984 Sqft ∙ Built 2001 4 beds 3 baths ∙ 2,984 Sqft ∙ Built 2001
LEASED 08/15/20- Rent
- Rent Per SQFT
- $2,000
- $0.67
-
16793 W Hilton Avenue Goodyear, AZ 3
- 4 beds 4 baths ∙ 3,193 Sqft ∙ Built 2012 4 beds 4 baths ∙ 3,193 Sqft ∙ Built 2012
LEASED 09/01/19- Rent
- Rent Per SQFT
- $2,500
- $0.78
PROPERTY LISTING DETAILS
Homesmart
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6165472
Last Updated: 11/27/2020
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.
