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

25079 W Dove Circle Buckeye, AZ 85326

3 Beds 2 Baths 1,196 sqft Built 2005

$245,000

List Price

$1,170

$1.1K - $1.3K

Rent Est.

PROPERTY INFO

December 23, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2005
  • Price/Sqft : $204.85
  • 5 Days on Market
  • MLS # : 6173993
  • Updated Date : 12/24/2020 at 16:07
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,196 sqft
  • Baths : 2 full
Listing Agent

A.z. & Associates

Listing Agent's Description

Beautiful MOVE-IN ready starter home in fast growing west valley. Bathrooms have been remodeled & updated kitchen perfect for entertainment. Brand new paint throughout & new carpet in Master Bedroom. New shopping centers and restaurants. Well maintained subdivision. Newer schools.

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Dove Cove Estates

NeighborhoodNIR Market*CityMarket2010Year2000201980k100k120k140k160k180k200k220k240k260kPrice in $74k271k

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

Neighborhood: Dove Cove Estates

NeighborhoodNIR Market*CityMarket2010Year20002019 Q2800900100011001200130014001500Rent in $7331567

* 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
Steven R. Jasinski Elementary School Primary Regular 926 42 4
Steven R. Jasinski Elementary School Middle Regular 926 42 4
Buckeye Union High School High Regular 1,373 62 4

Steven R. Jasinski Elementary School

  • Education Level: Primary
  • # of students: 926
  • # of teachers: 42
4
GreatSchools Rating

Steven R. Jasinski Elementary School

  • Education Level: Middle
  • # of students: 926
  • # of teachers: 42
4
GreatSchools Rating

Buckeye Union High School

  • Education Level: High
  • # of students: 1,373
  • # of teachers: 62
4
GreatSchools Rating
 

$220,500$269,500$245,000

PURCHASE PRICE

$1,053$1,287$1,170

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,170
EXPENSES Loan Payment -$904
Property Tax -$157
Property Insurance -$51
HOA -$62
Property Management Fees -$99
CASH FLOW
-$103

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.

$245,000

PROJECTED PRICE

$1,170

PROJECTED RENT

0.48%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.32%
Appreciation Year (1-5) 9.9%
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$100k$200k$300k$400k$500k$600k$700k$800k$900k

PROJECTED ANNUAL CASH FLOW

11530-$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$100k$200k$300k$400k$500k$600k$700k$800k

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$70,675

INVESTMENT

$70,675

Down Payment
$61,250
Rehab Estimate
$5,750
Closing Costs
$3,675

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 55% down payment or higher enables the proceeds from the asset to cover all costs.

$904

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $61,250
Loan Amount $183,750
See What Happens When You Reinvest Cash Flow

3.5

YEARS SAVED

$8,514

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
  • $1,100

    COMP ESTIMATED VALUE
  • $0.92

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$1,0753$1,1954$1,3005$1,395
$1,395
RENT COMPS ANALYSIS
  • 25079 W Dove Circle Buckeye, AZ 1
    • 3 beds 2 baths ∙ 1,196 Sqft ∙ Built 2005 3 beds 2 baths ∙ 1,196 Sqft ∙ Built 2005
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 83 W 5th Avenue W Buckeye, AZ 2
    • 3 beds 2 baths ∙ 1,238 Sqft ∙ Built 2004 3 beds 2 baths ∙ 1,238 Sqft ∙ Built 2004
    LEASED 11/01/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,075
    • $0.87
    •  
  • 4143 S 250th Avenue Buckeye, AZ 3
    • 3 beds 2 baths ∙ 1,259 Sqft ∙ Built 2005 3 beds 2 baths ∙ 1,259 Sqft ∙ Built 2005
    LEASED 12/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,195
    • $0.95
    •  
  • 24755 W Dove Trail Buckeye, AZ 4
    • 3 beds 2 baths ∙ 1,450 Sqft ∙ Built 2005 3 beds 2 baths ∙ 1,450 Sqft ∙ Built 2005
    LEASED 08/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,300
    • $0.90
    •  
  • 24893 W Dove Mesa Drive Buckeye, AZ 5
    • 3 beds 2 baths ∙ 1,460 Sqft ∙ Built 2004 3 beds 2 baths ∙ 1,460 Sqft ∙ Built 2004
    LEASED 10/30/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,395
    • $0.96
    •  
PROPERTY LISTING DETAILS
Juanita Romero
A.z. & Associates
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6173993
Last Updated: 12/24/2020
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