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

25400 W Maldonado Court Buckeye, AZ 85326

5 Beds 3 Baths 2,546 sqft Built 2015

$300,000

List Price

$1,650

$1.5K - $1.8K

Rent Est.

PROPERTY INFO

December 12, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2015
  • Price/Sqft : $117.83
  • 2 Days on Market
  • MLS # : 6168625
  • Updated Date : 12/12/2020 at 13:20
CONSTRUCTION
  • Beds : 5
  • Floor Size : 2,546 sqft
  • Baths : 3 full
Listing Agent

Emg Real Estate

Listing Agent's Description

You're going to simply love this amazing cul de sac home. Located in the beautiful & well maintained subdivision of Blue Hills in Buckeye. It has 5 good sized bedrooms, 3 bathrooms, a great loft, and separate living & family rooms. Your new kitchen has a pantry, breakfast bar, granite countertops, tile backsplash, and upgraded cabinets. In the master you'll find a large bedding/living area and the master bath has garden tub, separate shower, vanity with double sinks, private toilet room, and walk in closet. Plenty of room in the back yard to relax or entertain and it has a blank slate to landscape however you can imagine. This beauty won't last long on the market so hurry & come take a look before it's gone. You'll be so glad you did!

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
Bales Elementary School Primary Regular 848 39 4
Bales Elementary School Middle Regular 848 39 4
Buckeye Union High School High Regular 1,373 62 4

Bales Elementary School

  • Education Level: Primary
  • # of students: 848
  • # of teachers: 39
4
GreatSchools Rating

Bales Elementary School

  • Education Level: Middle
  • # of students: 848
  • # of teachers: 39
4
GreatSchools Rating

Buckeye Union High School

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

$270,000$330,000$300,000

PURCHASE PRICE

$1,485$1,815$1,650

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,650
EXPENSES Loan Payment -$1,107
Property Tax -$192
Property Insurance -$77
HOA -$65
Property Management Fees -$99
CASH FLOW
$110

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.

$300,000

PROJECTED PRICE

$1,650

PROJECTED RENT

0.55%

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$200k$400k$600k$800k$1.0M

PROJECTED ANNUAL CASH FLOW

11530$0.0$2.0k$4.0k$6.0k$8.0k$10k$12k$14k$16k

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$85,250

INVESTMENT

$85,250

Down Payment
$75,000
Rehab Estimate
$5,750
Closing Costs
$4,500

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 40% down payment or higher enables the proceeds from the asset to cover all costs.

$1,107

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $75,000
Loan Amount $225,000
See What Happens When You Reinvest Cash Flow

7.33

YEARS SAVED

$31,806

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
  • $1,617

    COMP ESTIMATED VALUE
  • $0.64

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$1,4653$1,5004$1,5955$1,700
$1,700
RENT COMPS ANALYSIS
  • 25400 W Maldonado Court Buckeye, AZ 1
    • 5 beds 3 baths ∙ 2,546 Sqft ∙ Built 2015 5 beds 3 baths ∙ 2,546 Sqft ∙ Built 2015
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 24015 W Huntington Drive Buckeye, AZ 2
    • 4 beds 3 baths ∙ 2,251 Sqft ∙ Built 2008 4 beds 3 baths ∙ 2,251 Sqft ∙ Built 2008
    LEASED 02/15/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,465
    • $0.65
    •  
  • 25555 W Winston Drive Buckeye, AZ 3
    • 4 beds 3 baths ∙ 2,458 Sqft ∙ Built 2019 4 beds 3 baths ∙ 2,458 Sqft ∙ Built 2019
    LEASED 03/27/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,500
    • $0.61
    •  
  • 7007 S Sunrise Way Buckeye, AZ 4
    • 5 beds 3 baths ∙ 2,601 Sqft ∙ Built 2005 5 beds 3 baths ∙ 2,601 Sqft ∙ Built 2005
    LEASED 04/29/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,595
    • $0.61
    •  
  • 7250 S 254th Drive Buckeye, AZ 5
    • 5 beds 3 baths ∙ 2,546 Sqft ∙ Built 2014 5 beds 3 baths ∙ 2,546 Sqft ∙ Built 2014
    LEASED 05/18/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,700
    • $0.67
    •  
PROPERTY LISTING DETAILS
Janns Villela
Emg Real Estate
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6168625
Last Updated: 12/12/2020
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