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

23773 W Hadley Street Buckeye, AZ 85326

4 Beds 3 Baths 2,154 sqft Built 2004

INVESTimate

$269,900

List Price

$1,400

$1,260 - $1,540

Rent Est.

$295,055  ( +9.32%)   1 YR EST. FORECAST

PROPERTY INFO

August 21, 2020 RECENTLY ADDED
FACTS
  • Built In 2004
  • Price/Sqft : $125.30
  • 6 Days on Market
  • MLS # : 6120934
  • Updated Date : 08/21/2020 at 16:00
CONSTRUCTION
  • Beds : 4
  • Floor Size : 2,154 sqft
  • Baths : 3 full
Listing Agent

My Home Group Real Estate

Listing Agent's Description

Your home sweet home is here! Outstanding two-story property in desirable Buckeye is waiting just for you. Offering great curb appeal and easy care gravel front landscaping. Step inside to discover a remarkable complete with 4 bed, 3 bath, neutral color palette, carpet in all the right places, huge loft perfect for entertaining, and so much more. Practice your cooking skills in this dreamy eat-in kitchen providing breakfast bar, track lighting, plenty counter space, and sparkling stainless steel appliances. Upstairs you will find a unique master bedroom with a spotless full bath and walk-in closet. Large backyard with covered patio is ready for your landscaping ideas and to make it your own. This incredible home stands out above the rest. Start calling now this house can be yours today!

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
Sundance Elementary School Primary Regular 813 37 3
Sundance Elementary School Middle Regular 813 37 3
Youngker High School High Regular 1,580 67 3

Sundance Elementary School

  • Education Level: Primary
  • # of students: 813
  • # of teachers: 37
3
GreatSchools Rating

Sundance Elementary School

  • Education Level: Middle
  • # of students: 813
  • # of teachers: 37
3
GreatSchools Rating

Youngker High School

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

$242,910$296,890$269,900

PURCHASE PRICE

$1,260$1,540$1,400

RENT

DOWN PAYMENT
FINANCING

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

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

PROJECTED ANNUAL CASH FLOW

11530-$2.0k$0.0$2.0k$4.0k$6.0k$8.0k$10k$12k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

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

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,400
EXPENSES Loan Payment -$996
Property Tax -$220
Property Insurance -$69
HOA -$41
Property Management Fees -$99
CASH FLOW
-$25

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.

$269,900

PROJECTED PRICE

$1,400

PROJECTED RENT

0.52%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.32%
Appreciation Year (1-5) 9.32%
Maintenance Year (1-5) 8.00%
Vacancy 6.56%
Length of Stay Years 2

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$77,274

INVESTMENT

$77,274

Down Payment
$67,475
Rehab Estimate
$5,750
Closing Costs
$4,049

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 50% down payment or higher enables the proceeds from the asset to cover all costs.

$996

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $67,475
Loan Amount $202,425
See What Happens When You Reinvest Cash Flow

4.92

YEARS SAVED

$15,812

INTEREST SAVED

CASH FLOW REINVESTMENT

The time & interest saved by applying each month's positive cash flow towards loan principal pay down.

  • $1,400

    LIST RENT
  • $0.65

    LIST RENT PER SQFT
  • $1,389

    COMP ESTIMATED VALUE
  • $0.65

    COMP AVG. RENT PER SQFT
Comps Range
$1,335
1$1,3352$1,3493$1,3504$1,4005$1,595
$1,595
RENT COMPS ANALYSIS
  • 23773 W Hadley Street Buckeye, 4
    • 4 beds 3 baths ∙ 2,154 Sqft ∙ Built 2004 4 beds 3 baths ∙ 2,154 Sqft ∙ Built 2004
    • Rent
    • Rent Per SQFT
    •  
    • $1,400
    • $0.65
    •  
  • 23803 W Tonto Street Buckeye, 1
    • 4 beds 3 baths ∙ 2,154 Sqft ∙ Built 2004 4 beds 3 baths ∙ 2,154 Sqft ∙ Built 2004
    LEASED 06/15/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,335
    • $0.62
    •  
  • 23877 W Antelope Trail Buckeye, 2
    • 3 beds 3 baths ∙ 2,154 Sqft ∙ Built 2004 3 beds 3 baths ∙ 2,154 Sqft ∙ Built 2004
    LEASED 10/01/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,349
    • $0.63
    •  
  • 23809 W Tonto Street Buckeye, 3
    • 4 beds 3 baths ∙ 2,154 Sqft ∙ Built 2004 4 beds 3 baths ∙ 2,154 Sqft ∙ Built 2004
    LEASED 10/01/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,350
    • $0.63
    •  
  • 23790 W Lumbee Street Buckeye, 5
    • 4 beds 3 baths ∙ 2,283 Sqft ∙ Built 2008 4 beds 3 baths ∙ 2,283 Sqft ∙ Built 2008
    LEASED 04/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,595
    • $0.70
    •  
PROPERTY LISTING DETAILS
Tyler Blair
My Home Group Real Estate
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6120934
Last Updated: 08/21/2020
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