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

20710 W Windsor Boulevard Buckeye, AZ 85396

2 Beds 2 Baths 1,683 sqft Built 2019

$329,900

List Price

$1,800

$1.6K - $2K

Rent Est.

PROPERTY INFO

January 21, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2019
  • Price/Sqft : $196.02
  • 4 Days on Market
  • MLS # : 6183886
  • Updated Date : 01/21/2021 at 19:25
CONSTRUCTION
  • Beds : 2
  • Floor Size : 1,683 sqft
  • Baths : 2 full
Listing Agent

Realty Executives

Listing Agent's Description

Experience the Victory Lifestyle! Relax and Enjoy the maintenance free living, community pools, spa, amazing clubhouse, social events, fitness center, tennis, golf and miles of hiking/walking paths. Gorgeous turn key home in the Golf Course Community of Victory at Verrado. Charming Courtyard entry & nestled on a corner lot surrounded by greenbelts and mountain views. Beautiful wood plank tiled floors, surround sound, designer lighting/ceiling fans, window coverings & spacious bright open floor plan. Stunning chefs kitchen features large center island, breakfast bar, pantry, granite counters, subway tiled backsplash, SS appliances, gas cooktop & plenty of cabinets. Master retreat boasts spa-like en suite, dual sink, designer tile, oversized walk in shower & walk-in closet. Welcome Home!

SEE MORE

PRICE & RENT TRENDS

Zip Code: 85396

ZipNIR Market*CityMarket2010Year20002019120k140k160k180k200k220k240k260k280k300k320kPrice in $101k324k

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

Zip Code: 85396

ZipNIR Market*CityMarket2010Year20002019 Q290010001100120013001400150016001700Rent in $8631734

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

SCHOOLS

NAME EDUCATIONAL LEVEL SCHOOL TYPE # OF STUDENTS # OF TEACHERS GREATSCHOOLS RATING
Verrado Elementary School Primary Regular 897 39 8
Verrado Elementary School Middle Regular 897 39 8
Verrado High School High Regular 1,855 74 4

Verrado Elementary School

  • Education Level: Primary
  • # of students: 897
  • # of teachers: 39
8
GreatSchools Rating

Verrado Elementary School

  • Education Level: Middle
  • # of students: 897
  • # of teachers: 39
8
GreatSchools Rating

Verrado High School

  • Education Level: High
  • # of students: 1,855
  • # of teachers: 74
4
GreatSchools Rating
 

$296,910$362,890$329,900

PURCHASE PRICE

$1,620$1,980$1,800

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,800
EXPENSES Loan Payment -$1,146
Property Tax -$381
Property Insurance -$60
HOA -$313
Property Management Fees -$99
CASH FLOW
-$198

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.

$329,900

PROJECTED PRICE

$1,800

PROJECTED RENT

0.55%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.35%
Appreciation Year (1-5) 2.5%
Maintenance Year (1-5) 8.00%
Vacancy 6.24%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$100k$200k$300k$400k$500k$600k$700k$800k

PROJECTED ANNUAL CASH FLOW

11530-$6.0k-$4.0k-$2.0k$0.0$2.0k$4.0k$6.0k$8.0k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$100k$200k$300k$400k$500k$600k$700k$800k

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$93,174

INVESTMENT

$93,174

Down Payment
$82,475
Rehab Estimate
$5,750
Closing Costs
$4,949

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 65% down payment or higher enables the proceeds from the asset to cover all costs.

$1,146

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $82,475
Loan Amount $247,425
See What Happens When You Reinvest Cash Flow

1.58

YEARS SAVED

$3,259

INTEREST SAVED

CASH FLOW REINVESTMENT

The time & interest saved by applying each month's positive cash flow towards loan principal pay down.

  • $1,800

    LIST RENT
  • $1.07

    LIST RENT PER SQFT
  • $1,809

    COMP ESTIMATED VALUE
  • $1.08

    COMP AVG. RENT PER SQFT
Comps Range
$1,595
1$1,5952$1,6503$1,8004$1,8955$2,000
$2,000
RENT COMPS ANALYSIS
  • 20710 W Windsor Boulevard Buckeye, AZ 3
    • 2 beds 2 baths ∙ 1,683 Sqft ∙ Built 2019 2 beds 2 baths ∙ 1,683 Sqft ∙ Built 2019
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $1,800
    • $1.07
    •  
  • 4689 N 207th Avenue Buckeye, AZ 1
    • 2 beds 2 baths ∙ 1,539 Sqft ∙ Built 2017 2 beds 2 baths ∙ 1,539 Sqft ∙ Built 2017
    property image
    LEASED 02/24/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,595
    • $1.04
    •  
  • 20757 W Medlock Drive Buckeye, AZ 2
    • 2 beds 3 baths ∙ 1,636 Sqft ∙ Built 2020 2 beds 3 baths ∙ 1,636 Sqft ∙ Built 2020
    property image
    LEASED 07/14/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,650
    • $1.01
    •  
  • 4980 N 206th Lane Buckeye, AZ 4
    • 2 beds 3 baths ∙ 1,825 Sqft ∙ Built 2019 2 beds 3 baths ∙ 1,825 Sqft ∙ Built 2019
    property image
    LEASED 09/15/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,895
    • $1.04
    •  
  • 4697 N 204th Avenue Buckeye, AZ 5
    • 2 beds 2 baths ∙ 1,657 Sqft ∙ Built 2018 2 beds 2 baths ∙ 1,657 Sqft ∙ Built 2018
    property image
    LEASED 01/10/21
    • Rent
    • Rent Per SQFT
    •  
    • $2,000
    • $1.21
    •  
PROPERTY LISTING DETAILS
Jessica Dembrosky
Realty Executives
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6183886
Last Updated: 01/21/2021
support@investimateroi.com

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.

BESbswy