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
1749 W Bramble Berry Lane 
Phoenix, AZ
85085
5 Beds 4 Baths 3,078 sqft
Built 2006
INVESTimate
$524,500
List Price
$144,743
REQUEST INFO
SCHEDULE APPOINTMENT
It's free, with no obligation
PROPERTY INFO
FACTS
- Built In 2006
- Price/Sqft : $170.40
- 2 Days on Market
- MLS # : 6122180
- Updated Date : 08/25/2020 at 18:51
CONSTRUCTION
- Beds : 5
- Floor Size : 3,078 sqft
- Baths : 3 full , 1 half
Listing Agent
Berkshire Hathaway Homeservices Arizona Properties
Listing Agent's Description
Welcome Home!!! This beautiful property sits in a quiet gated community across the street from a lovely tree lined community park. The home boasts a split, open floor plan, Travertine floors, 4 bedrooms including two master suites and a dedicated den. Stainless steel appliances in the bright open kitchen and oversized granite island make this a perfect entertaining space. Family area has stylish entertainment center. Master suite is HUGE with separate tub/shower. Outdoor area has brick pavers, grassy yard and space to design your own pool, garden, outdoor kitchen, you decide. Three car tandem garage. Fabulous community amenities, pool, spa, tennis & more.
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Sonoran Foothills
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Sonoran Foothills
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
PROJECTED ACCUMULATED WEALTH
30 YEAR PROJECTION
- Cash Flow
- Appreciation
- Principal
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $2,520 |
| EXPENSES | Loan Payment | -$1,935 |
| Property Tax | -$314 | |
| Property Insurance | -$87 | |
| HOA | -$173 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$88
|
||
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.
$524,500
PROJECTED PRICE
$2,520
PROJECTED RENT
0.48%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.17% |
| Appreciation Year (1-5) | 5.43% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 6.60% |
| Length of Stay Years | 2 |
TOTAL CASH OUT OF POCKET
INVESTMENT
$144,743
LOAN DETAILS
$1,935
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $131,125 |
| Loan Amount | $393,375 |
4.33
YEARS SAVED
$26,215
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
-
$2,462
COMP ESTIMATED VALUE -
$0.8
COMP AVG. RENT PER SQFT
Comps Range
-
1749 W Bramble Berry Lane Phoenix, 1
- 5 beds 4 baths ∙ 3,078 Sqft ∙ Built 2006 5 beds 4 baths ∙ 3,078 Sqft ∙ Built 2006
![property image]()
- Rent
- Rent Per SQFT
- $0
- $0.00
-
32030 N 20th Lane N Phoenix, 2
- 4 beds 3 baths ∙ 3,047 Sqft ∙ Built 2006 4 beds 3 baths ∙ 3,047 Sqft ∙ Built 2006
![property image]()
LEASED 03/15/19- Rent
- Rent Per SQFT
- $2,250
- $0.74
-
33305 N 24th Drive Phoenix, 3
- 4 beds 3 baths ∙ 3,141 Sqft ∙ Built 2005 4 beds 3 baths ∙ 3,141 Sqft ∙ Built 2005
![property image]()
LEASED 06/01/19- Rent
- Rent Per SQFT
- $2,350
- $0.75
-
1811 W Sierra Sunset Trail Phoenix, 4
- 4 beds 3 baths ∙ 2,876 Sqft ∙ Built 2006 4 beds 3 baths ∙ 2,876 Sqft ∙ Built 2006
![property image]()
LEASED 06/15/19- Rent
- Rent Per SQFT
- $2,500
- $0.87
-
1812 W Bramble Berry Lane Phoenix, 5
- 4 beds 4 baths ∙ 3,078 Sqft ∙ Built 2007 4 beds 4 baths ∙ 3,078 Sqft ∙ Built 2007
![property image]()
LEASED 09/30/19- Rent
- Rent Per SQFT
- $2,600
- $0.84
PROPERTY LISTING DETAILS
Berkshire Hathaway Homeservices Arizona Properties
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6122180
Last Updated: 08/25/2020
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.
