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 : $184.70
- 4 Days on Market
- MLS # : 6190527
- Updated Date : 02/12/2021 at 16:40
CONSTRUCTION
- Beds : 3
- Floor Size : 1,895 sqft
- Baths : 3 full
Listing Agent
West Usa Realty
Listing Agent's Description
Immaculate, Model Perfect, Split Floorplan, Ugraded Home in Lovely Blue Horizons. Chef will create Culinary Treasures with Thor Gas Stove in your Designer Kitchen with Quartz, Staggered Cabinets, Gently used Appliances. Extensive Plank Tile., Dolby Surround Speakers wired with Speaker Terminal System, Ceiling Fans, Nest . Flex room: Game room, Den or Virtual Office/ Virtual School. Newly Landscaped Beautiful Backyard. Lovely Neighborhood Parks. You couldn't build for this Price! Conveniently located just south of I10 and close to loop 303, Nearby Goodyear: Shopping, Medical, Employment: Amazon,Microsoft, Boeing . Nearby Golf & Lovely Wigwam Resort! Vacation living at Home! This home has it all! Make this your Wonderful Year Round Home or Winter Retreat in the Valley of the Sun.
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Blue Horizons
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Blue Horizons
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,640 |
| EXPENSES | Loan Payment | -$1,216 |
| Property Tax | -$235 | |
| Property Insurance | -$64 | |
| HOA | -$81 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$55
|
||
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.
$350,000
PROJECTED PRICE
$1,640
PROJECTED RENT
0.47%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.35% |
| Appreciation Year (1-5) | 5.5% |
| 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
$98,500
LOAN DETAILS
$1,216
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $87,500 |
| Loan Amount | $262,500 |
4.5
YEARS SAVED
$15,637
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
-
$1,876
COMP ESTIMATED VALUE -
$0.99
COMP AVG. RENT PER SQFT
Comps Range
-
19941 W Grant Street Buckeye, AZ 1
- 3 beds 3 baths ∙ 1,895 Sqft ∙ Built 2016 3 beds 3 baths ∙ 1,895 Sqft ∙ Built 2016
- Rent
- Rent Per SQFT
- $0
- $0.00
-
20164 W Sherman Street Buckeye, AZ 2
- 4 beds 2 baths ∙ 1,820 Sqft ∙ Built 2018 4 beds 2 baths ∙ 1,820 Sqft ∙ Built 2018
LEASED 11/16/20- Rent
- Rent Per SQFT
- $1,799
- $0.99
-
385 S 202nd Drive Buckeye, AZ 3
- 4 beds 3 baths ∙ 1,968 Sqft ∙ Built 2020 4 beds 3 baths ∙ 1,968 Sqft ∙ Built 2020
LEASED 10/01/20- Rent
- Rent Per SQFT
- $1,950
- $0.99
-
20261 W Harrison Street Buckeye, AZ 4
- 4 beds 3 baths ∙ 1,968 Sqft ∙ Built 2020 4 beds 3 baths ∙ 1,968 Sqft ∙ Built 2020
LEASED 12/01/20- Rent
- Rent Per SQFT
- $1,950
- $0.99
-
20244 W Buchanan Street Buckeye, AZ 5
- 4 beds 3 baths ∙ 1,968 Sqft ∙ Built 2020 4 beds 3 baths ∙ 1,968 Sqft ∙ Built 2020
LEASED 12/16/20- Rent
- Rent Per SQFT
- $1,950
- $0.99
PROPERTY LISTING DETAILS
West Usa Realty
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6190527
Last Updated: 02/12/2021
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. Copyright (c) 2021 Arizona Regional Multiple Listing Service, Inc. All rights reserved.
