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 2000
- Price/Sqft : $203.71
- 2 Days on Market
- MLS # : 6170574
- Updated Date : 12/12/2020 at 12:42
CONSTRUCTION
- Beds : 3
- Floor Size : 2,454 sqft
- Baths : 2 full , 1 half
Listing Agent
Keller Williams Elite
Listing Agent's Description
Nestled in the Gated, Guarded community of Anthem Country Club this desirable Peregrine model with Casita! The gourmet kitchen includes maple cabinets, granite counters, tumbled Travertine back-splash, Stainless Steel appliances and granite sink. Enclosed den can be used as 4th bedroom Plantation shutters and new sunscreens. Main home has a newer HVAC (2016) and New exterior paint 2020. Features great open layout with additional enclosed den. Gorgeous fireplace and tons of upgrades in home! The backyard oasis has a private HEATED pool and spa with beautiful water feature. New variable speed pump also. The Community amenities are second to none - include 2 of everything- Championship Golf Courses, Fitness Centers, Tennis Facilities, and more!
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Anthem Country Club
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Anthem Country Club
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $2,420 |
| EXPENSES | Loan Payment | -$1,844 |
| Property Tax | -$467 | |
| Property Insurance | -$75 | |
| HOA | -$229 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$294
|
||
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.
$499,900
PROJECTED PRICE
$2,420
PROJECTED RENT
0.48%
PROJECTED RENT / PRICE RATIO
| 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
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
TOTAL CASH OUT OF POCKET
INVESTMENT
$138,224
LOAN DETAILS
$1,844
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $124,975 |
| Loan Amount | $374,925 |
2.08
YEARS SAVED
$8,267
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
-
$2,442
COMP ESTIMATED VALUE -
$1
COMP AVG. RENT PER SQFT
Comps Range
-
2348 W Shadow Glen Court Anthem, AZ 1
- 3 beds 3 baths ∙ 2,454 Sqft ∙ Built 2000 3 beds 3 baths ∙ 2,454 Sqft ∙ Built 2000
![property image]()
- Rent
- Rent Per SQFT
- $0
- $0.00
-
42045 N Crooked Stick Road Anthem, AZ 2
- 3 beds 3 baths ∙ 2,454 Sqft ∙ Built 2000 3 beds 3 baths ∙ 2,454 Sqft ∙ Built 2000
![property image]()
LEASED 05/28/20- Rent
- Rent Per SQFT
- $2,300
- $0.94
-
41735 N Maidstone Court Anthem, AZ 3
- 3 beds 3 baths ∙ 2,572 Sqft ∙ Built 2000 3 beds 3 baths ∙ 2,572 Sqft ∙ Built 2000
![property image]()
LEASED 05/22/20- Rent
- Rent Per SQFT
- $2,600
- $1.01
-
41707 N Iron Horse Drive Anthem, AZ 4
- 3 beds 3 baths ∙ 2,574 Sqft ∙ Built 2001 3 beds 3 baths ∙ 2,574 Sqft ∙ Built 2001
![property image]()
LEASED 11/01/20- Rent
- Rent Per SQFT
- $2,600
- $1.01
-
2823 W Wayne Lane Anthem, AZ 5
- 4 beds 3 baths ∙ 2,561 Sqft ∙ Built 2001 4 beds 3 baths ∙ 2,561 Sqft ∙ Built 2001
![property image]()
LEASED 12/04/20- Rent
- Rent Per SQFT
- $2,600
- $1.02
PROPERTY LISTING DETAILS
Keller Williams Elite
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6170574
Last Updated: 12/12/2020
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.
