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

23854 W Twilight Trail Buckeye, AZ 85326

4 Beds 3 Baths 2,643 sqft Built 2004

$335,000

List Price

$1,430

$1.3K - $1.6K

Rent Est.

PROPERTY INFO

November 19, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2004
  • Price/Sqft : $126.75
  • 4 Days on Market
  • MLS # : 6152347
  • Updated Date : 11/19/2020 at 12:44
CONSTRUCTION
  • Beds : 4
  • Floor Size : 2,643 sqft
  • Baths : 3 full
Listing Agent

Stunning Homes Realty

Listing Agent's Description

Incredibly updated 4 bedroom, 3 bath home nestled in the Sundance subdivision. This highly desired split floorplan features over 2,600 sf and sits on one of the largest corner lots in the community. Kitchen features new appliances, new countertops and cabinets. Updates throughout include new paint, flooring, carpet, fixtures and fans. No neighbors behind you or to your left! Walking distance to Sundance Elementary, grocery shopping and minutes from parks, eateries and Sundance Golf Club. OWNED solar and grandfathered to use 100% of generated wattage with rollover! EXTREMELY low electric bills.

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
 

$301,500$368,500$335,000

PURCHASE PRICE

$1,287$1,573$1,430

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,430
EXPENSES Loan Payment -$1,236
Property Tax -$273
Property Insurance -$79
HOA -$15
Property Management Fees -$99
CASH FLOW
-$272

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.

$335,000

PROJECTED PRICE

$1,430

PROJECTED RENT

0.43%

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

PROJECTED ANNUAL CASH FLOW

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

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

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

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$94,525

INVESTMENT

$94,525

Down Payment
$83,750
Rehab Estimate
$5,750
Closing Costs
$5,025

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

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

$1,236

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $83,750
Loan Amount $251,250
See What Happens When You Reinvest Cash Flow

1.67

YEARS SAVED

$3,899

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $1,430

    LIST RENT
  • $0.54

    LIST RENT PER SQFT
  • $1,612

    COMP ESTIMATED VALUE
  • $0.61

    COMP AVG. RENT PER SQFT
Comps Range
$1,430
1$1,4302$1,4503$1,4504$1,4955$1,550
$1,550
RENT COMPS ANALYSIS
  • 23854 W Twilight Trail Buckeye, AZ 1
    • 4 beds 3 baths ∙ 2,643 Sqft ∙ Built 2004 4 beds 3 baths ∙ 2,643 Sqft ∙ Built 2004
    • Rent
    • Rent Per SQFT
    •  
    • $1,430
    • $0.54
    •  
  • 23196 W Ashleigh Marie Drive Buckeye, AZ 2
    • 4 beds 2 baths ∙ 2,469 Sqft ∙ Built 2005 4 beds 2 baths ∙ 2,469 Sqft ∙ Built 2005
    LEASED 06/01/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,450
    • $0.59
    •  
  • 1438 S 228th Lane Buckeye, AZ 3
    • 4 beds 3 baths ∙ 2,375 Sqft ∙ Built 2003 4 beds 3 baths ∙ 2,375 Sqft ∙ Built 2003
    LEASED 08/05/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,450
    • $0.61
    •  
  • 23865 W Lasso Lane Buckeye, AZ 4
    • 4 beds 3 baths ∙ 2,469 Sqft ∙ Built 2004 4 beds 3 baths ∙ 2,469 Sqft ∙ Built 2004
    LEASED 06/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,495
    • $0.61
    •  
  • 23264 W Cocopah Street Buckeye, AZ 5
    • 4 beds 3 baths ∙ 2,469 Sqft ∙ Built 2005 4 beds 3 baths ∙ 2,469 Sqft ∙ Built 2005
    LEASED 09/18/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,550
    • $0.63
    •  
PROPERTY LISTING DETAILS
William R Nager
Stunning Homes Realty
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6152347
Last Updated: 11/19/2020
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