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 1994
- Price/Sqft : $220.18
- 6 Days on Market
- MLS # : 6182846
- Updated Date : 01/20/2021 at 14:36
CONSTRUCTION
- Beds : 2
- Floor Size : 1,794 sqft
- Baths : 2 full
Listing Agent
Coldwell Banker Realty
Listing Agent's Description
EXQUISITELY UPDATED! This Chandler model has been transformed thru careful attention to detail, artistry, & impeccable taste. Double entry doors welcome you into the clean lines of modern tiled floors, custom craftsman interior doors, molding & trim work, high ceilings, open & spacious, plantation shutters, arched opening linen closets, as well as a beautifully redesigned kitchen that transforms the breakfast nook with soft-close cabinetry, granite counters, stainless steel appliances, recessed & undercabinet lighting, & a cozy bay window seat. Bathrooms boast upgraded vanities, mirrors, lighting & vessel sinks. Large corner lot, extended 2 car garage, covered patio - just across street from the golf course. Come see this stunning home in the retirement community of Sun City West!
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 | $1,890 |
| EXPENSES | Loan Payment | -$1,372 |
| Property Tax | -$385 | |
| Property Insurance | -$62 | |
| HOA | -$41 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$69
|
||
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.
$395,000
PROJECTED PRICE
$1,890
PROJECTED RENT
0.48%
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
$110,425
LOAN DETAILS
$1,372
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $98,750 |
| Loan Amount | $296,250 |
4.33
YEARS SAVED
$16,450
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,890
LIST RENT -
$1.05
LIST RENT PER SQFT
-
$1,736
COMP ESTIMATED VALUE -
$0.97
COMP AVG. RENT PER SQFT
Comps Range
-
21810 N Pampas Court Sun City West, AZ 4
- 2 beds 2 baths ∙ 1,794 Sqft ∙ Built 1994 2 beds 2 baths ∙ 1,794 Sqft ∙ Built 1994
- Rent
- Rent Per SQFT
- $1,890
- $1.05
-
13912 W Via Tercero -- Sun City West, AZ 1
- 2 beds 2 baths ∙ 1,669 Sqft ∙ Built 1995 2 beds 2 baths ∙ 1,669 Sqft ∙ Built 1995
LEASED 06/02/20- Rent
- Rent Per SQFT
- $1,500
- $0.90
-
21606 N 138th Avenue Sun City West, AZ 2
- 2 beds 2 baths ∙ 1,733 Sqft ∙ Built 1990 2 beds 2 baths ∙ 1,733 Sqft ∙ Built 1990
LEASED 01/11/21- Rent
- Rent Per SQFT
- $1,650
- $0.95
-
13731 W Caballero Drive Sun City West, AZ 3
- 2 beds 2 baths ∙ 1,825 Sqft ∙ Built 1994 2 beds 2 baths ∙ 1,825 Sqft ∙ Built 1994
LEASED 12/01/20- Rent
- Rent Per SQFT
- $1,725
- $0.95
-
14226 W Pecos Lane Sun City West, AZ 5
- 2 beds 3 baths ∙ 1,825 Sqft ∙ Built 1994 2 beds 3 baths ∙ 1,825 Sqft ∙ Built 1994
LEASED 01/09/21- Rent
- Rent Per SQFT
- $1,950
- $1.07
PROPERTY LISTING DETAILS
Coldwell Banker Realty
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6182846
Last Updated: 01/20/2021
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. Copyright (c) 2021 Arizona Regional Multiple Listing Service, Inc. All rights reserved.
