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

25246 W Clanton Avenue Buckeye, AZ 85326

5 Beds 3 Baths 2,142 sqft Built 2005

$257,500

List Price

$1,390

$1.3K - $1.5K

Rent Est.

PROPERTY INFO

December 05, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2005
  • Price/Sqft : $120.21
  • 2 Days on Market
  • MLS # : 6168125
  • Updated Date : 12/05/2020 at 15:08
CONSTRUCTION
  • Beds : 5
  • Floor Size : 2,142 sqft
  • Baths : 2 full , 1 half
Listing Agent

Genesys Property & Investment

Listing Agent's Description

Great CURB APPEAL! Split floor plan with one bedroom downstairs w' bath, Oversize Master bedroom & bath upstairs, hardwood & carpet flooring thru out, fully equipped kitchenette, high vaulted ceiling, oversize backyard, centrally located to city park, shopping centers, US Post Office, Schools, and in close proximity to major highways.

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Parkside at Buckeye

NeighborhoodNIR Market*CityMarket2010Year20002019100k120k140k160k180k200k220k240k260kPrice in $81k271k

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

Neighborhood: Parkside at Buckeye

NeighborhoodNIR Market*CityMarket2010Year20002019 Q2800900100011001200130014001500Rent in $7241567

* 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
Buckeye Elementary School Primary Regular 882 46 3
Buckeye Union High School High Regular 1,373 62 4

Buckeye Elementary School

  • Education Level: Primary
  • # of students: 882
  • # of teachers: 46
3
GreatSchools Rating

Buckeye Union High School

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

$231,750$283,250$257,500

PURCHASE PRICE

$1,251$1,529$1,390

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,390
EXPENSES Loan Payment -$950
Property Tax -$160
Property Insurance -$69
HOA -$56
Property Management Fees -$99
CASH FLOW
$56

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.

$257,500

PROJECTED PRICE

$1,390

PROJECTED RENT

0.54%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.32%
Appreciation Year (1-5) 12.5%
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-$2.0k$0.0$2.0k$4.0k$6.0k$8.0k$10k$12k$14k

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$73,988

INVESTMENT

$73,988

Down Payment
$64,375
Rehab Estimate
$5,750
Closing Costs
$3,863

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 45% down payment or higher enables the proceeds from the asset to cover all costs.

$950

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $64,375
Loan Amount $193,125
See What Happens When You Reinvest Cash Flow

6.5

YEARS SAVED

$23,162

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $1,390

    LIST RENT
  • $0.65

    LIST RENT PER SQFT
  • $1,542

    COMP ESTIMATED VALUE
  • $0.72

    COMP AVG. RENT PER SQFT
Comps Range
$1,390
1$1,3902$1,3953$1,4454$1,5455$1,595
$1,595
RENT COMPS ANALYSIS
  • 25246 W Clanton Avenue Buckeye, AZ 1
    • 5 beds 3 baths ∙ 2,142 Sqft ∙ Built 2005 5 beds 3 baths ∙ 2,142 Sqft ∙ Built 2005
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $1,390
    • $0.65
    •  
  • 7477 S Sunrise Way Buckeye, AZ 2
    • 4 beds 3 baths ∙ 1,904 Sqft ∙ Built 2004 4 beds 3 baths ∙ 1,904 Sqft ∙ Built 2004
    property image
    LEASED 07/26/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,395
    • $0.73
    •  
  • 8642 S 253rd Avenue Buckeye, AZ 3
    • 4 beds 3 baths ∙ 2,172 Sqft ∙ Built 2018 4 beds 3 baths ∙ 2,172 Sqft ∙ Built 2018
    property image
    LEASED 05/16/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,445
    • $0.67
    •  
  • 25395 W Clanton Avenue Buckeye, AZ 4
    • 4 beds 3 baths ∙ 2,172 Sqft ∙ Built 2018 4 beds 3 baths ∙ 2,172 Sqft ∙ Built 2018
    property image
    LEASED 06/11/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,545
    • $0.71
    •  
  • 25177 W Park Avenue Buckeye, AZ 5
    • 4 beds 2 baths ∙ 2,079 Sqft ∙ Built 2008 4 beds 2 baths ∙ 2,079 Sqft ∙ Built 2008
    property image
    LEASED 08/14/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,595
    • $0.77
    •  
PROPERTY LISTING DETAILS
Morningstar Takapu
Genesys Property & Investment
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6168125
Last Updated: 12/05/2020
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