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 2016
- Price/Sqft : $179.81
- 4 Days on Market
- MLS # : 6175721
- Updated Date : 12/31/2020 at 01:25
CONSTRUCTION
- Beds : 3
- Floor Size : 2,085 sqft
- Baths : 2 full
Listing Agent
West Usa Realty
Listing Agent's Description
A fantastic 3 bed, 2 bath property located in Resort Style Community of Estrella MTN Ranch- Featuring a lovely facade with stone accents, a meticulously landscaped front and back, as well as a 2 car garage, you simply have to come see it to believe it! The lavish interior boasts a large open FLEX floor plan with plantation shutters and designer paint throughout. The fabulous kitchen is comprised of staggered cabinetry with crown molding, tile backsplash, stainless steel appliances including a wall oven, and an island with a breakfast bar. Inside the stunning master bedroom you will find a private bath with double sinks, HUGE elaborate shower as well as a spacious walk-in closet for all your belongings. Finally, the stunning backyard includes a covered patio and seating area with a fire pit
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Estrella Mountain Ranch
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Estrella Mountain Ranch
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,840 |
| EXPENSES | Loan Payment | -$1,383 |
| Property Tax | -$332 | |
| Property Insurance | -$68 | |
| HOA | -$107 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$149
|
||
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.
$374,900
PROJECTED PRICE
$1,840
PROJECTED RENT
0.49%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.17% |
| Appreciation Year (1-5) | 6.3% |
| 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
$105,099
LOAN DETAILS
$1,383
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $93,725 |
| Loan Amount | $281,175 |
3.25
YEARS SAVED
$11,482
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,840
LIST RENT -
$0.88
LIST RENT PER SQFT
-
$1,845
COMP ESTIMATED VALUE -
$0.89
COMP AVG. RENT PER SQFT
Comps Range
-
18552 W Acacia Drive Goodyear, AZ 2
- 3 beds 2 baths ∙ 2,085 Sqft ∙ Built 2016 3 beds 2 baths ∙ 2,085 Sqft ∙ Built 2016
- Rent
- Rent Per SQFT
- $1,840
- $0.88
-
13483 S 186th Drive Goodyear, AZ 1
- 3 beds 2 baths ∙ 1,854 Sqft ∙ Built 2006 3 beds 2 baths ∙ 1,854 Sqft ∙ Built 2006
LEASED 01/03/20- Rent
- Rent Per SQFT
- $1,695
- $0.91
-
10133 S 186th Avenue Goodyear, AZ 3
- 3 beds 2 baths ∙ 2,183 Sqft ∙ Built 2002 3 beds 2 baths ∙ 2,183 Sqft ∙ Built 2002
LEASED 11/27/20- Rent
- Rent Per SQFT
- $1,850
- $0.85
-
13266 S 182nd Avenue Goodyear, AZ 4
- 4 beds 2 baths ∙ 2,121 Sqft ∙ Built 2006 4 beds 2 baths ∙ 2,121 Sqft ∙ Built 2006
LEASED 12/15/19- Rent
- Rent Per SQFT
- $1,895
- $0.89
-
12032 S 184th Avenue Goodyear, AZ 5
- 3 beds 3 baths ∙ 2,252 Sqft ∙ Built 2018 3 beds 3 baths ∙ 2,252 Sqft ∙ Built 2018
LEASED 06/01/20- Rent
- Rent Per SQFT
- $2,000
- $0.89
PROPERTY LISTING DETAILS
West Usa Realty
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6175721
Last Updated: 12/31/2020
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.
