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

22656 W Antelope Trail Buckeye, AZ 85326

2 Beds 2 Baths 1,815 sqft Built 2005

$375,000

List Price

$1,530

$1.4K - $1.7K

Rent Est.

PROPERTY INFO

SINGLE-FAMILY
March 14, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2005
  • Price/Sqft : $206.61
  • 1 Days on Market
  • MLS # : 6207151
  • Updated Date : 03/14/2021 at 03:22
CONSTRUCTION
  • Beds : 2
  • Floor Size : 1,815 sqft
  • Baths : 2 full
Listing Agent

West Usa Realty

Listing Agent's Description

Former Model Home on Premium Golf Course Lot. Professionally Designed Inside & Out. Home is near the 10-Hole Tee Box with views of Fairway, 18-Hole and White Tank Mountains. Stunning Golf Course Views w/o the Golf Balls. Home Features Open Floor Plan, Shutters, and Custom Built-Ins and Upgrades throughout. Gorgeous Eat-In Kitchen has Custom Cabinets w/Crown Molding, Granite Countertops, and Pantry. Owner's Suite has Crown Molding, Bay Window Surround Sound, Tiled Shower w/Bench, Soaking Tub, Double Vanities and Large Walk-in Wrap Around Closet. Fenced in Backyard with New Retaining Wall, Covered Patio and Stairs that Lead to Golf Course. AC installed 2016. CFD paid in full. Home is walking distance to Clubhouse, Fitness Center, Sports Courts, Heated Pools, Outdoor Spa, Restaurant & Bar.

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Sundance

NeighborhoodNIR Market*CityMarket2010Year20002019100k120k140k160k180k200k220k240k260kPrice in $83k271k

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

Neighborhood: Sundance

NeighborhoodNIR Market*CityMarket2010Year20002019 Q2900100011001200130014001500Rent in $8011567

* 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
Youngker High School High Regular 1,580 67 3

Youngker High School

  • Education Level: High
  • # of students: 1,580
  • # of teachers: 67
3
GreatSchools Rating
 

$337,500$412,500$375,000

PURCHASE PRICE

$1,377$1,683$1,530

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,530
EXPENSES Loan Payment -$1,303
Property Tax -$305
Property Insurance -$63
HOA -$32
Property Management Fees -$99
CASH FLOW
-$271

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.

$375,000

PROJECTED PRICE

$1,530

PROJECTED RENT

0.41%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.32%
Appreciation Year (1-5) 9.3%
Maintenance Year (1-5) 8.00%
Vacancy 6.56%
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

PROJECTED ANNUAL CASH FLOW

11530-$6.0k-$4.0k-$2.0k$0.0$2.0k$4.0k$6.0k$8.0k$10k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

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

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$105,125

INVESTMENT

$105,125

Down Payment
$93,750
Rehab Estimate
$5,750
Closing Costs
$5,625

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

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

$1,303

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $93,750
Loan Amount $281,250
See What Happens When You Reinvest Cash Flow

1.67

YEARS SAVED

$4,032

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
  • $1,525

    COMP ESTIMATED VALUE
  • $0.84

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$1,2953$1,3954$1,650
$1,650
RENT COMPS ANALYSIS
  • 22656 W Antelope Trail Buckeye, AZ 1
    • 2 beds 2 baths ∙ 1,815 Sqft ∙ Built 2005 2 beds 2 baths ∙ 1,815 Sqft ∙ Built 2005
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 22529 W Twilight Trail Buckeye, AZ 2
    • 2 beds 2 baths ∙ 1,735 Sqft ∙ Built 2008 2 beds 2 baths ∙ 1,735 Sqft ∙ Built 2008
    LEASED 02/15/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,295
    • $0.75
    •  
  • 22597 W La Pasada Boulevard Buckeye, AZ 3
    • 2 beds 2 baths ∙ 1,846 Sqft ∙ Built 2016 2 beds 2 baths ∙ 1,846 Sqft ∙ Built 2016
    LEASED 06/03/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,395
    • $0.76
    •  
  • 22606 W Antelope Trail Buckeye, AZ 4
    • 2 beds 2 baths ∙ 1,628 Sqft ∙ Built 2014 2 beds 2 baths ∙ 1,628 Sqft ∙ Built 2014
    LEASED 11/30/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,650
    • $1.01
    •  
PROPERTY LISTING DETAILS
Anna Houck
West Usa Realty
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6207151
Last Updated: 03/14/2021
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