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 1981
- Price/Sqft : $163.83
- 1 Days on Market
- MLS # : 6176510
- Updated Date : 01/03/2021 at 05:43
CONSTRUCTION
- Beds : 3
- Floor Size : 2,350 sqft
- Baths : 2 full
Listing Agent
Ness Realty & Associates
Listing Agent's Description
Homes this amazing in Sun City West are hard to find! This beautiful home is located at the end of a beautiful Cul-De-Sac on one of the biggest lots in the area with a nice courtyard in the front and a covered patio in the back makes it perfect for entertaining! If that was not amazing enough you will love the way this home backs up to Beardsley Park and the Mature desert Landscaping! I know your excited but their is more! This home has large tile throughout the main living area and a kitchen with plenty of updated cabinetry. The Master bathroom has been remodeled with a gorgeous zero-edge shower & the guest bath has an enormous jetted tub! Did I mention the Newer AC, New roof installed in May 2020, lots of cabinets in the garage and additional storage rooms? Come by and check it out! WOW!
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Sun City West
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Sun City West
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,710 |
| EXPENSES | Loan Payment | -$1,420 |
| Property Tax | -$221 | |
| Property Insurance | -$73 | |
| HOA | -$39 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$143
|
||
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.
$385,000
PROJECTED PRICE
$1,710
PROJECTED RENT
0.44%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.35% |
| Appreciation Year (1-5) | 7.6% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 6.24% |
| 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
$107,775
LOAN DETAILS
$1,420
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $96,250 |
| Loan Amount | $288,750 |
3.75
YEARS SAVED
$15,795
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
-
$1,680
COMP ESTIMATED VALUE -
$0.72
COMP AVG. RENT PER SQFT
Comps Range
-
19820 N 124th Drive Sun City West, AZ 1
- 3 beds 2 baths ∙ 2,350 Sqft ∙ Built 1981 3 beds 2 baths ∙ 2,350 Sqft ∙ Built 1981
- Rent
- Rent Per SQFT
- $0
- $0.00
-
12826 W Crystal Lake Drive Sun City West, AZ 2
- 3 beds 2 baths ∙ 2,152 Sqft ∙ Built 1983 3 beds 2 baths ∙ 2,152 Sqft ∙ Built 1983
LEASED 10/01/19- Rent
- Rent Per SQFT
- $1,485
- $0.69
-
17814 N Conquistador Drive Sun City West, AZ 3
- 3 beds 2 baths ∙ 2,166 Sqft ∙ Built 1979 3 beds 2 baths ∙ 2,166 Sqft ∙ Built 1979
LEASED 10/10/20- Rent
- Rent Per SQFT
- $1,600
- $0.74
PROPERTY LISTING DETAILS
Ness Realty & Associates
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6176510
Last Updated: 01/03/2021
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.
