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

17215 N Country Club Drive Sun City, AZ 85373

2 Beds 2 Baths 2,150 sqft Built 1978

$279,900

List Price

$1,390

$1.3K - $1.5K

Rent Est.

PROPERTY INFO

November 05, 2020 RECENTLY ADDED
FACTS
  • Built In 1978
  • Price/Sqft : $130.19
  • 4 Days on Market
  • MLS # : 6154892
  • Updated Date : 11/05/2020 at 19:23
CONSTRUCTION
  • Beds : 2
  • Floor Size : 2,150 sqft
  • Baths : 2 full
Listing Agent

West Usa Realty

Listing Agent's Description

From the beautiful cactus and low maintenance front yard to the clean epoxy driveway, makes the color scheme on this home perfect. As you enter the front door you immediately feel the clean and bright open floor plan, with seven skylights, plantation shutters and a view all the way through to the back yard. The owners have taken pride of ownership with updates to the tile floor throughout, tile backsplash in the kitchen and epoxy countertops. This 2+2 home has an addition with a large family room, game room and office, making it approximately 2150 sqft. The 2 1/2 car garage has lots of storage space and is extra deep on one side for golf carts or a small car. The backyard has a covered patio, sitting area and fruit trees. This Woodbury model is move in ready and a must see.

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Sun City

NeighborhoodNIR Market*CityMarket2010Year20002019100k120k140k160k180k200k220k240k260kPrice in $80k271k

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

Neighborhood: Sun City

NeighborhoodNIR Market*CityMarket2010Year20002019 Q2900100011001200130014001500Rent in $8261567

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

SCHOOLS

 
Sorry, we do not have sufficient school data for this neighborhood.
 

$251,910$307,890$279,900

PURCHASE PRICE

$1,251$1,529$1,390

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,390
EXPENSES Loan Payment -$1,033
Property Tax -$149
Property Insurance -$69
HOA -$7
Property Management Fees -$99
CASH FLOW
$33

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.

$279,900

PROJECTED PRICE

$1,390

PROJECTED RENT

0.50%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.35%
Appreciation Year (1-5) 9.8%
Maintenance Year (1-5) 8.00%
Vacancy 6.24%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$200k$400k$600k$800k$1.0M

PROJECTED ANNUAL CASH FLOW

11530-$2.0k$0.0$2.0k$4.0k$6.0k$8.0k$10k$12k$14k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$200k$400k$600k$800k$1.0M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$79,924

INVESTMENT

$79,924

Down Payment
$69,975
Rehab Estimate
$5,750
Closing Costs
$4,199

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 45% down payment or higher enables the proceeds from the asset to cover all costs.

$1,033

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $69,975
Loan Amount $209,925
See What Happens When You Reinvest Cash Flow

6.42

YEARS SAVED

$24,446

INTEREST SAVED

CASH FLOW REINVESTMENT

The time & interest saved by applying each month's positive cash flow towards loan principal pay down.

  • $1,390

    LIST RENT
  • $0.65

    LIST RENT PER SQFT
  • $1,489

    COMP ESTIMATED VALUE
  • $0.69

    COMP AVG. RENT PER SQFT
Comps Range
$1,390
1$1,3902$1,4003$1,4004$1,4005$1,495
$1,495
RENT COMPS ANALYSIS
  • 17215 N Country Club Drive Sun City, AZ 1
    • 2 beds 2 baths ∙ 2,150 Sqft ∙ Built 1978 2 beds 2 baths ∙ 2,150 Sqft ∙ Built 1978
    • Rent
    • Rent Per SQFT
    •  
    • $1,390
    • $0.65
    •  
  • 17227 N Country Club Drive Sun City, AZ 2
    • 2 beds 2 baths ∙ 2,030 Sqft ∙ Built 1978 2 beds 2 baths ∙ 2,030 Sqft ∙ Built 1978
    LEASED 08/01/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,400
    • $0.69
    •  
  • 17623 N Foothills Drive Sun City, AZ 3
    • 2 beds 2 baths ∙ 1,999 Sqft ∙ Built 1978 2 beds 2 baths ∙ 1,999 Sqft ∙ Built 1978
    LEASED 04/24/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,400
    • $0.70
    •  
  • 17403 N Hitching Post Drive Sun City, AZ 4
    • 2 beds 2 baths ∙ 2,094 Sqft ∙ Built 1978 2 beds 2 baths ∙ 2,094 Sqft ∙ Built 1978
    LEASED 08/04/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,400
    • $0.67
    •  
  • 17626 N Foothills Drive Sun City, AZ 5
    • 2 beds 2 baths ∙ 2,094 Sqft ∙ Built 1978 2 beds 2 baths ∙ 2,094 Sqft ∙ Built 1978
    LEASED 10/18/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,495
    • $0.71
    •  
PROPERTY LISTING DETAILS
Randy Wagner
West Usa Realty
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6154892
Last Updated: 11/05/2020
support@investimateroi.com

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.

BESbswy