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 : $242.74
- 7 Days on Market
- MLS # : 6174906
- Updated Date : 12/31/2020 at 16:11
CONSTRUCTION
- Beds : 4
- Floor Size : 2,410 sqft
- Baths : 3 full
Listing Agent
Kd Realty, Llc
Listing Agent's Description
Immaculate home in beautiful Chandler gated community, La Valenciana. Highly upgraded single level on corner lot across from a green belt. Gated courtyard with rotunda entry. Great room plan with neutral interior paint, tile-wood flooring, and plantation shutters. Kitchen boasts oversized island with granite tops and lots of cabinets for storage. SS appliances, double oven, electric cooktop, and walk-in pantry. Side courtyard with pavers, double slider at family room wall for outdoor/indoor living. Master suite hosts grand ensuite with separate vanities with granite, free standing tub and over sized tiled shower with rain shower enclosure. Large master closet. Split floor plan. Jack and Jill bath with front two bedrooms. Low maintenance turf and pavered back yard.
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Kempton Crossing
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Kempton Crossing
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $2,210 |
| EXPENSES | Loan Payment | -$2,158 |
| Property Tax | -$349 | |
| Property Insurance | -$74 | |
| HOA | -$138 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$609
|
||
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.
$585,000
PROJECTED PRICE
$2,210
PROJECTED RENT
0.38%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.17% |
| Appreciation Year (1-5) | 6.1% |
| 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
$160,775
LOAN DETAILS
$2,158
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $146,250 |
| Loan Amount | $438,750 |
0.75
YEARS SAVED
$2,141
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
-
$2,157
COMP ESTIMATED VALUE -
$0.9
COMP AVG. RENT PER SQFT
Comps Range
-
2030 E Geronimo Street Chandler, AZ 1
- 4 beds 3 baths ∙ 2,410 Sqft ∙ Built 2016 4 beds 3 baths ∙ 2,410 Sqft ∙ Built 2016
![property image]()
- Rent
- Rent Per SQFT
- $0
- $0.00
-
2482 E Kesler Lane Chandler, AZ 2
- 3 beds 2 baths ∙ 2,288 Sqft ∙ Built 2000 3 beds 2 baths ∙ 2,288 Sqft ∙ Built 2000
![property image]()
LEASED 08/16/20- Rent
- Rent Per SQFT
- $1,900
- $0.83
-
1813 E Flintlock Way Chandler, AZ 3
- 3 beds 2 baths ∙ 2,563 Sqft ∙ Built 2000 3 beds 2 baths ∙ 2,563 Sqft ∙ Built 2000
![property image]()
LEASED 05/16/20- Rent
- Rent Per SQFT
- $2,200
- $0.86
-
1404 E Whitten Place Chandler, AZ 4
- 5 beds 3 baths ∙ 2,544 Sqft ∙ Built 2001 5 beds 3 baths ∙ 2,544 Sqft ∙ Built 2001
![property image]()
LEASED 07/01/20- Rent
- Rent Per SQFT
- $2,250
- $0.88
-
2092 E Folley Street Chandler, AZ 5
- 3 beds 2 baths ∙ 2,279 Sqft ∙ Built 1999 3 beds 2 baths ∙ 2,279 Sqft ∙ Built 1999
![property image]()
LEASED 10/22/20- Rent
- Rent Per SQFT
- $2,295
- $1.01
PROPERTY LISTING DETAILS
Kd Realty, Llc
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6174906
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.
