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 1991
- Price/Sqft : $175.34
- 2 Days on Market
- MLS # : 6176366
- Updated Date : 01/02/2021 at 17:00
CONSTRUCTION
- Beds : 2
- Floor Size : 1,825 sqft
- Baths : 1 full , 1 half
Listing Agent
Long Realty West Valley
Listing Agent's Description
Very light, bright, clean & pretty ''CAREFREE'' floor plan in premier active adult community of Sun City West. It was Del Webb's original model home when built and is in a great central location. The Southerly patio is serene & private with a partial block wall. Room sizes are generous & open. Lovely kitchen with granite countertops, pantry and island overlooking Arizona room (wall unit included) & cheerful breakfast nook. Master bedroom features large walk-in closet, bay window, exterior door for direct access to patio and dual updated vessel sinks at bath. Pleasant office/hobby room offers space to work or play (desk unit included). Make an appointment and see today!
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 | $1,560 |
| EXPENSES | Loan Payment | -$1,181 |
| Property Tax | -$184 | |
| Property Insurance | -$63 | |
| HOA | -$41 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$8
|
||
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.
$320,000
PROJECTED PRICE
$1,560
PROJECTED RENT
0.49%
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
$90,550
LOAN DETAILS
$1,181
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $80,000 |
| Loan Amount | $240,000 |
5.58
YEARS SAVED
$22,765
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
-
$1,465
COMP ESTIMATED VALUE -
$0.8
COMP AVG. RENT PER SQFT
Comps Range
-
20421 N 133rd Way Sun City West, AZ 1
- 2 beds 2 baths ∙ 1,825 Sqft ∙ Built 1991 2 beds 2 baths ∙ 1,825 Sqft ∙ Built 1991
- Rent
- Rent Per SQFT
- $0
- $0.00
-
12706 W Blue Bonnet Drive Sun City West, AZ 2
- 2 beds 2 baths ∙ 1,950 Sqft ∙ Built 1981 2 beds 2 baths ∙ 1,950 Sqft ∙ Built 1981
LEASED 02/01/20- Rent
- Rent Per SQFT
- $1,485
- $0.76
-
13318 W Broken Arrow Drive Sun City West, AZ 3
- 2 beds 2 baths ∙ 1,824 Sqft ∙ Built 1993 2 beds 2 baths ∙ 1,824 Sqft ∙ Built 1993
LEASED 11/01/20- Rent
- Rent Per SQFT
- $1,500
- $0.82
-
12739 W Crystal Lake Drive Sun City West, AZ 4
- 2 beds 2 baths ∙ 2,020 Sqft ∙ Built 1983 2 beds 2 baths ∙ 2,020 Sqft ∙ Built 1983
LEASED 04/15/20- Rent
- Rent Per SQFT
- $1,550
- $0.77
-
13722 W Elmbrook Drive Sun City West, AZ 5
- 2 beds 2 baths ∙ 2,103 Sqft ∙ Built 1987 2 beds 2 baths ∙ 2,103 Sqft ∙ Built 1987
LEASED 12/31/20- Rent
- Rent Per SQFT
- $1,800
- $0.86
PROPERTY LISTING DETAILS
Long Realty West Valley
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6176366
Last Updated: 01/02/2021
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.
