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 2017
- Price/Sqft : $152.59
- 5 Days on Market
- MLS # : 6192296
- Updated Date : 02/26/2021 at 21:53
CONSTRUCTION
- Beds : 3
- Floor Size : 1,835 sqft
- Baths : 2 full
Listing Agent
Keller Williams Realty East Valley
Listing Agent's Description
Come see this gorgeous Prescott model with 3 bedrooms plus a den, 2 baths and 1,835 sq ft! Kitchen opens to the bright and spacious great room and boasts energy efficient appliances, gorgeous granite countertops, custom wood cabinets, brushed nickel hardware and a pantry. This single level home has been upgraded and decorated so perfectly you can move in an enjoy on the first day! Crystal Vista offers many amenities including a community park with basketball courts and a children's playground. This neighborhood also features BBQ areas, picnic ramadas and walking trails, providing an extraordinary lifestyle for you and your family.
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Crystal Vista
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Crystal Vista
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,410 |
| EXPENSES | Loan Payment | -$973 |
| Property Tax | -$200 | |
| Property Insurance | -$63 | |
| HOA | -$80 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$4
|
||
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.
$280,000
PROJECTED PRICE
$1,410
PROJECTED RENT
0.50%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.32% |
| Appreciation Year (1-5) | 8.6% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 6.56% |
| 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
$79,950
LOAN DETAILS
$973
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $70,000 |
| Loan Amount | $210,000 |
5.17
YEARS SAVED
$14,804
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,410
LIST RENT -
$0.77
LIST RENT PER SQFT
-
$1,486
COMP ESTIMATED VALUE -
$0.81
COMP AVG. RENT PER SQFT
Comps Range
-
24467 W Atlanta Avenue Buckeye, AZ 2
- 3 beds 2 baths ∙ 1,835 Sqft ∙ Built 2017 3 beds 2 baths ∙ 1,835 Sqft ∙ Built 2017
![property image]()
- Rent
- Rent Per SQFT
- $1,410
- $0.77
-
24805 W Dove Trail Buckeye, AZ 1
- 3 beds 2 baths ∙ 1,681 Sqft ∙ Built 2005 3 beds 2 baths ∙ 1,681 Sqft ∙ Built 2005
![property image]()
LEASED 07/15/20- Rent
- Rent Per SQFT
- $1,350
- $0.80
-
24707 W Dove Lane Buckeye, AZ 3
- 3 beds 2 baths ∙ 1,681 Sqft ∙ Built 2004 3 beds 2 baths ∙ 1,681 Sqft ∙ Built 2004
![property image]()
LEASED 06/25/20- Rent
- Rent Per SQFT
- $1,450
- $0.86
-
24755 W Hidalgo Drive Buckeye, AZ 4
- 3 beds 2 baths ∙ 1,781 Sqft ∙ Built 2019 3 beds 2 baths ∙ 1,781 Sqft ∙ Built 2019
![property image]()
LEASED 08/15/20- Rent
- Rent Per SQFT
- $1,450
- $0.81
-
24517 W Gregory Road Buckeye, AZ 5
- 4 beds 2 baths ∙ 1,909 Sqft ∙ Built 2009 4 beds 2 baths ∙ 1,909 Sqft ∙ Built 2009
![property image]()
LEASED 06/01/20- Rent
- Rent Per SQFT
- $1,475
- $0.77
PROPERTY LISTING DETAILS
Keller Williams Realty East Valley
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6192296
Last Updated: 02/26/2021
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.
