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 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
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Blue Hills
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
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
| 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
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
TOTAL CASH OUT OF POCKET
INVESTMENT
$85,250
LOAN DETAILS
$1,107
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $75,000 |
| Loan Amount | $225,000 |
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
-
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
Emg Real Estate
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6168625
Last Updated: 12/12/2020
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.
