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 2015
- Price/Sqft : $230.18
- 2 Days on Market
- MLS # : 6179043
- Updated Date : 01/09/2021 at 16:53
CONSTRUCTION
- Beds : 2
- Floor Size : 1,998 sqft
- Baths : 2 full
Listing Agent
Realty One Group
Listing Agent's Description
GOLF COURSE LOT! Immaculate PRESERVE model on the Copper Canyon Golf course. This home is stunning with amazing views of this beautiful course. Open floor plan with 2 bedrooms and a large office/den. Beautiful, large kitchen with all the upgrades. Upgraded cabinets, granite counter tops, pendant lighting, tile backsplash and more. The den has custom french doors with coverings to create privacy. Gorgeous 20'' tile throughout with carpet in the bedrooms. Large windows in the living area which creates a very bright and open feeling. Custom built-in entertainment in the family room with a fireplace to set the mood. Spacious bedrooms with a bay window in the master bedroom. The backyard is perfect! Come and enjoy this beautiful home and experience the amazing lifestyle of Sun City Festival!
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Sun City Festival
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Sun City Festival
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $2,110 |
| EXPENSES | Loan Payment | -$1,597 |
| Property Tax | -$440 | |
| Property Insurance | -$66 | |
| HOA | -$48 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$141
|
||
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.
$459,900
PROJECTED PRICE
$2,110
PROJECTED RENT
0.46%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.17% |
| Appreciation Year (1-5) | 3.4% |
| 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
$127,624
LOAN DETAILS
$1,597
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $114,975 |
| Loan Amount | $344,925 |
3.42
YEARS SAVED
$13,506
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$2,110
LIST RENT -
$1.06
LIST RENT PER SQFT
-
$1,978
COMP ESTIMATED VALUE -
$0.99
COMP AVG. RENT PER SQFT
Comps Range
-
21272 N 262nd Lane Buckeye, AZ 2
- 2 beds 2 baths ∙ 1,998 Sqft ∙ Built 2015 2 beds 2 baths ∙ 1,998 Sqft ∙ Built 2015
![property image]()
- Rent
- Rent Per SQFT
- $2,110
- $1.06
-
27057 W Tonopah Drive Buckeye, AZ 1
- 2 beds 2 baths ∙ 1,819 Sqft ∙ Built 2008 2 beds 2 baths ∙ 1,819 Sqft ∙ Built 2008
![property image]()
LEASED 11/17/19- Rent
- Rent Per SQFT
- $1,800
- $0.99
PROPERTY LISTING DETAILS
Realty One Group
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6179043
Last Updated: 01/09/2021
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.
