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

2201 W Hazelhurst Court Anthem, AZ 85086

4 Beds 4 Baths 3,737 sqft Built 2000

$675,000

List Price

$2,940

$2.7K - $3.2K

Rent Est.

PROPERTY INFO

October 30, 2020 RECENTLY ADDED
FACTS
  • Built In 2000
  • Price/Sqft : $180.63
  • 5 Days on Market
  • MLS # : 6153887
  • Updated Date : 11/01/2020 at 10:15
CONSTRUCTION
  • Beds : 4
  • Floor Size : 3,737 sqft
  • Baths : 3 full , 1 half
Listing Agent

Realty One Group

Listing Agent's Description

This gorgeous 4 bedroom, 3.5 bath home offers 2 master bedrooms & is situated on an incredible oversized cul-de-sac wash lot. The moment you enter the stunning courtyard you will be amazed and welcomed by soaring 12'ceilings, formal living/dining room, family room plus an office with built-in cabinets. Kitchen features granite counters, stainless appliances, center island, huge walk-in pantry & sliding glass doors to a private dining area outside. Large master suite w/sitting area, big glass block snail shower, jetted tub & patio exit. Amazing backyard features a heated spool, covered patio, built-in BBQ, Kiva fireplace & grassy area. Other upgrades include: New roof/2020, New HVAC units/2019, New Life Source full house water filtration system/2020, dishwasher/microwave/2020 & the outdoor

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Anthem Country Club

NeighborhoodNIR Market*CityMarket2010Year20002019150k200k250k300k350k400k450kPrice in $122k484k

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

Neighborhood: Anthem Country Club

NeighborhoodNIR Market*CityMarket2010Year20002019 Q21200140016001800200022002400Rent in $10452521

* 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
Gavilan Peak School Primary Regular 779 47 9
Gavilan Peak School Middle Regular 779 47 9
Boulder Creek High School High Regular 2,639 105 6

Gavilan Peak School

  • Education Level: Primary
  • # of students: 779
  • # of teachers: 47
9
GreatSchools Rating

Gavilan Peak School

  • Education Level: Middle
  • # of students: 779
  • # of teachers: 47
9
GreatSchools Rating

Boulder Creek High School

  • Education Level: High
  • # of students: 2,639
  • # of teachers: 105
6
GreatSchools Rating
 

$607,500$742,500$675,000

PURCHASE PRICE

$2,646$3,234$2,940

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,940
EXPENSES Loan Payment -$2,490
Property Tax -$630
Property Insurance -$100
HOA -$131
Property Management Fees -$99
CASH FLOW
-$510

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.

$675,000

PROJECTED PRICE

$2,940

PROJECTED RENT

0.44%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.17%
Appreciation Year (1-5) 3.0%
Maintenance Year (1-5) 8.00%
Vacancy 6.60%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$200k$400k$600k$800k$1.0M$1.2M$1.4M$1.6M

PROJECTED ANNUAL CASH FLOW

11530-$10k-$5.0k$0.0$5.0k$10k$15k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$200k$400k$600k$800k$1.0M$1.2M$1.4M$1.6M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$184,625

INVESTMENT

$184,625

Down Payment
$168,750
Rehab Estimate
$5,750
Closing Costs
$10,125

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 60% down payment or higher enables the proceeds from the asset to cover all costs.

$2,490

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $168,750
Loan Amount $506,250
See What Happens When You Reinvest Cash Flow

1.58

YEARS SAVED

$7,131

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
  • $3,046

    COMP ESTIMATED VALUE
  • $0.82

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$2,9503$2,9504$2,9905$3,400
$3,400
RENT COMPS ANALYSIS
  • 2201 W Hazelhurst Court Anthem, AZ 1
    • 4 beds 4 baths ∙ 3,737 Sqft ∙ Built 2000 4 beds 4 baths ∙ 3,737 Sqft ∙ Built 2000
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 42318 N Harbour Town Court Anthem, AZ 2
    • 4 beds 4 baths ∙ 3,700 Sqft ∙ Built 2001 4 beds 4 baths ∙ 3,700 Sqft ∙ Built 2001
    property image
    LEASED 11/01/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,950
    • $0.80
    •  
  • 2130 W Camargo Drive Anthem, AZ 3
    • 3 beds 4 baths ∙ 3,737 Sqft ∙ Built 2000 3 beds 4 baths ∙ 3,737 Sqft ∙ Built 2000
    property image
    LEASED 03/14/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,950
    • $0.79
    •  
  • 2039 W Hidden Treasure Way Phoenix, AZ 4
    • 5 beds 4 baths ∙ 4,003 Sqft ∙ Built 2004 5 beds 4 baths ∙ 4,003 Sqft ∙ Built 2004
    property image
    LEASED 09/06/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,990
    • $0.75
    •  
  • 41913 N Signal Hill Court Phoenix, AZ 5
    • 3 beds 4 baths ∙ 3,711 Sqft ∙ Built 2003 3 beds 4 baths ∙ 3,711 Sqft ∙ Built 2003
    property image
    LEASED 09/24/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,400
    • $0.92
    •  
PROPERTY LISTING DETAILS
Cheryl Halvorson
Realty One Group
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6153887
Last Updated: 11/01/2020
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. © 2020 Arizona Regional Multiple Listing Service, Inc. All rights reserved.

BESbswy