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 2017
- Price/Sqft : $233.21
- 33 Days on Market
- MLS # : 6169276
- Updated Date : 12/24/2020 at 08:30
CONSTRUCTION
- Beds : 3
- Floor Size : 2,099 sqft
- Baths : 2 full
Listing Agent
Keller Williams Elite
Listing Agent's Description
Incredible Goodyear pool home! NEW heated saltwater Pebbletec pool- OWNED SOLAR with 25 year warranty & monthly power bills as low as $15/month! Great room & split floorplan- 3 large bedrooms with walk-in closets plus a den- Spacious kitchen with quartz countertops, stainless appliances including a gas stove, walk-in pantry & staggered expresso cabinets- 20 inch tile throughout- 2 triple sliders- Custom iron security doors- Washer/Dryer/Refrigerator included- Oil-rubbed bronze hardware- Water softener- Extended 3 car garage with epoxy flooring- Pavered driveway to RV gate with large side yard & pavered pad for parking- Extended covered patio- Premium-sized lot with panoramic mountain views & no neighbors behind!
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Sedella
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Sedella
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,750 |
| EXPENSES | Loan Payment | -$1,700 |
| Property Tax | -$332 | |
| Property Insurance | -$68 | |
| HOA | -$99 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$548
|
||
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.
$489,500
PROJECTED PRICE
$1,750
PROJECTED RENT
0.36%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.17% |
| Appreciation Year (1-5) | 8.7% |
| 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
$135,468
LOAN DETAILS
$1,700
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $122,375 |
| Loan Amount | $367,125 |
0.42
YEARS SAVED
$544
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
-
$1,695
COMP ESTIMATED VALUE -
$0.81
COMP AVG. RENT PER SQFT
Comps Range
-
18389 W Monterosa Street Goodyear, AZ 1
- 3 beds 2 baths ∙ 2,099 Sqft ∙ Built 2017 3 beds 2 baths ∙ 2,099 Sqft ∙ Built 2017
![property image]()
- Rent
- Rent Per SQFT
- $0
- $0.00
-
18148 W Turney Avenue Goodyear, AZ 2
- 3 beds 2 baths ∙ 2,286 Sqft ∙ Built 2013 3 beds 2 baths ∙ 2,286 Sqft ∙ Built 2013
![property image]()
LEASED 06/26/20- Rent
- Rent Per SQFT
- $1,790
- $0.78
-
4326 N 186th Lane Goodyear, AZ 3
- 4 beds 3 baths ∙ 2,414 Sqft ∙ Built 2016 4 beds 3 baths ∙ 2,414 Sqft ∙ Built 2016
![property image]()
LEASED 02/28/20- Rent
- Rent Per SQFT
- $1,800
- $0.75
-
18479 W College Drive Goodyear, AZ 4
- 4 beds 3 baths ∙ 2,414 Sqft ∙ Built 2018 4 beds 3 baths ∙ 2,414 Sqft ∙ Built 2018
![property image]()
LEASED 08/01/20- Rent
- Rent Per SQFT
- $1,995
- $0.83
-
18234 W Montecito Avenue Goodyear, AZ 5
- 4 beds 3 baths ∙ 2,410 Sqft ∙ Built 2014 4 beds 3 baths ∙ 2,410 Sqft ∙ Built 2014
![property image]()
LEASED 10/13/19- Rent
- Rent Per SQFT
- $2,100
- $0.87
PROPERTY LISTING DETAILS
Keller Williams Elite
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6169276
Last Updated: 12/24/2020
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.
