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

25396 W Heathermoor Drive Buckeye, AZ 85326

3 Beds 2 Baths 1,612 sqft Built 2017

$275,000

List Price

$1,370

$1.2K - $1.5K

Rent Est.

PROPERTY INFO

SINGLE-FAMILY
February 27, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2017
  • Price/Sqft : $170.60
  • 3 Days on Market
  • MLS # : 6198550
  • Updated Date : 02/27/2021 at 18:56
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,612 sqft
  • Baths : 2 full
Listing Agent

3rd Base Realty Group Llc

Listing Agent's Description

This is IT! This gorgeous, like-new home has been impeccably upgraded & cared for. This amazing single story home with 3 bedrooms & 2 baths plus an additional den sits along a large wash, & on a beautiful greenbelt, making this home private and provides beautiful sunset views. Owner has added gorgeous finishes, stunning landscaping with artificial turf, low voltage lighting, pergola, and an above ground spa. The beautiful kitchen cabinetry has been finished with gorgeous crown molding, beautiful fixtures, and brushed nickel hardware. Large primary ensuite, and two additional guest bedrooms are finished off with upgraded fans and light fixtures. Includes water softener, R/O, and brand new Hot Water Heater. Don't miss this chance to own one of the premium lots in all of Blue Hills.

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Blue Hills

NeighborhoodNIR Market*CityMarket2010Year20002019100k120k140k160k180k200k220k240k260kPrice in $83k271k

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

Neighborhood: Blue Hills

NeighborhoodNIR Market*CityMarket2010Year20002019 Q2900100011001200130014001500Rent in $8021567

* 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 Union High School High Regular 1,373 62 4

Buckeye Union High School

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

$247,500$302,500$275,000

PURCHASE PRICE

$1,233$1,507$1,370

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,370
EXPENSES Loan Payment -$955
Property Tax -$176
Property Insurance -$59
HOA -$65
Property Management Fees -$99
CASH FLOW
$16

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.

$275,000

PROJECTED PRICE

$1,370

PROJECTED RENT

0.50%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.32%
Appreciation Year (1-5) 5.5%
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$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$10k$12k

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$78,625

INVESTMENT

$78,625

Down Payment
$68,750
Rehab Estimate
$5,750
Closing Costs
$4,125

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

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

$955

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $68,750
Loan Amount $206,250
See What Happens When You Reinvest Cash Flow

5.58

YEARS SAVED

$16,585

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $1,370

    LIST RENT
  • $0.85

    LIST RENT PER SQFT
  • $1,374

    COMP ESTIMATED VALUE
  • $0.85

    COMP AVG. RENT PER SQFT
Comps Range
$1,300
1$1,3002$1,3003$1,3704$1,4505$1,450
$1,450
RENT COMPS ANALYSIS
  • 25396 W Heathermoor Drive Buckeye, AZ 3
    • 3 beds 2 baths ∙ 1,612 Sqft ∙ Built 2017 3 beds 2 baths ∙ 1,612 Sqft ∙ Built 2017
    • Rent
    • Rent Per SQFT
    •  
    • $1,370
    • $0.85
    •  
  • 7348 S Morning Dew Lane Buckeye, AZ 1
    • 3 beds 2 baths ∙ 1,653 Sqft ∙ Built 2005 3 beds 2 baths ∙ 1,653 Sqft ∙ Built 2005
    LEASED 04/25/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,300
    • $0.79
    •  
  • 25241 W Park Avenue Buckeye, AZ 2
    • 3 beds 2 baths ∙ 1,668 Sqft ∙ Built 2008 3 beds 2 baths ∙ 1,668 Sqft ∙ Built 2008
    LEASED 08/13/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,300
    • $0.78
    •  
  • 25405 W Park Avenue Buckeye, AZ 4
    • 3 beds 2 baths ∙ 1,581 Sqft ∙ Built 2014 3 beds 2 baths ∙ 1,581 Sqft ∙ Built 2014
    LEASED 05/02/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,450
    • $0.92
    •  
  • 25377 W Park Avenue Buckeye, AZ 5
    • 3 beds 2 baths ∙ 1,581 Sqft ∙ Built 2014 3 beds 2 baths ∙ 1,581 Sqft ∙ Built 2014
    LEASED 08/22/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,450
    • $0.92
    •  
PROPERTY LISTING DETAILS
Faith Vance
3rd Base Realty Group Llc
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6198550
Last Updated: 02/27/2021
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. Copyright (c) 2021 Arizona Regional Multiple Listing Service, Inc. All rights reserved.

BESbswy