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 1992
- Price/Sqft : $194.14
- 4 Days on Market
- MLS # : 6174457
- Updated Date : 12/24/2020 at 14:28
CONSTRUCTION
- Beds : 2
- Floor Size : 1,638 sqft
- Baths : 2 full
Listing Agent
West Usa Realty
Listing Agent's Description
Looking for that special place to call home, from your first step inside you know you have found it... Vaulted ceilings in the living room with laminate wood floors and lots of natural light. The kitchen and laundry room just completed a remodel as of October 2020, and it look GREAT! The exterior was just painted November of 2020. The underlayment of the tile roof was just replaced with a double layer in April 2020. Premium duel pane windows with a high efficiency were installed in 2016. This home has a ton of upgrades, which will give you a peace of mind that is so valuable. All of this and a HUGE lot of 9700 sq feet. Add this to your tour list, you will be happy you did.
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 | $1,430 |
| EXPENSES | Loan Payment | -$1,173 |
| Property Tax | -$183 | |
| Property Insurance | -$59 | |
| HOA | -$41 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$125
|
||
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.
$318,000
PROJECTED PRICE
$1,430
PROJECTED RENT
0.45%
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
$90,020
LOAN DETAILS
$1,173
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $79,500 |
| Loan Amount | $238,500 |
3.67
YEARS SAVED
$12,553
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,430
LIST RENT -
$0.87
LIST RENT PER SQFT
-
$1,544
COMP ESTIMATED VALUE -
$0.94
COMP AVG. RENT PER SQFT
Comps Range
-
21606 N 147th Drive Sun City West, AZ 1
- 2 beds 2 baths ∙ 1,638 Sqft ∙ Built 1992 2 beds 2 baths ∙ 1,638 Sqft ∙ Built 1992
- Rent
- Rent Per SQFT
- $1,430
- $0.87
-
14218 W Via Manana -- Sun City West, AZ 2
- 2 beds 2 baths ∙ 1,555 Sqft ∙ Built 1994 2 beds 2 baths ∙ 1,555 Sqft ∙ Built 1994
LEASED 08/15/20- Rent
- Rent Per SQFT
- $1,475
- $0.95
-
15619 W Greystone Drive Sun City West, AZ 3
- 2 beds 2 baths ∙ 1,653 Sqft ∙ Built 1992 2 beds 2 baths ∙ 1,653 Sqft ∙ Built 1992
LEASED 10/01/20- Rent
- Rent Per SQFT
- $1,500
- $0.91
-
14701 W Sentinel Drive Sun City West, AZ 4
- 2 beds 2 baths ∙ 1,669 Sqft ∙ Built 1992 2 beds 2 baths ∙ 1,669 Sqft ∙ Built 1992
LEASED 05/29/20- Rent
- Rent Per SQFT
- $1,600
- $0.96
-
14672 W Yosemite Drive Sun City West, AZ 5
- 2 beds 2 baths ∙ 1,683 Sqft ∙ Built 1992 2 beds 2 baths ∙ 1,683 Sqft ∙ Built 1992
LEASED 10/10/20- Rent
- Rent Per SQFT
- $1,600
- $0.95
PROPERTY LISTING DETAILS
West Usa Realty
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6174457
Last Updated: 12/24/2020
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.
