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

25543 W St Kateri Drive Buckeye, AZ 85326

5 Beds 3 Baths 2,446 sqft Built 2006

$370,000

List Price

$1,410

$1.3K - $1.6K

Rent Est.

PROPERTY INFO

SINGLE-FAMILY
March 13, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2006
  • Price/Sqft : $151.27
  • 2 Days on Market
  • MLS # : 6206993
  • Updated Date : 03/14/2021 at 00:51
CONSTRUCTION
  • Beds : 5
  • Floor Size : 2,446 sqft
  • Baths : 3 full
Listing Agent

Trelora Realty

Listing Agent's Description

Come see this beautiful 3 car garage home on a corner lot in this lovely Buckeye community. As you enter through the front door you are welcomed by an open concept that creates both a comforting & welcoming environment. This meticulously cared for home features too many upgrades to list but some include 2 new 16 seer Trane AC units, upgraded water softener, fully remodeled kitchen, upgraded carpet with top of the line pad, a 30x15 motorized retractable awning with wind sensor, crown modeling, new baseboards, new water heater energy star wifi enabled, new solid wood hand rails up the stairs with cast iron, real wood blinds, newly finished epoxied garage floor, new exterior paint, remodeled backyard w/ fountain, & upgraded irrigation system to PVC to name a few! Schedule your showing today!

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Sunset Vista

NeighborhoodNIR Market*CityMarket2010Year2000201980k100k120k140k160k180k200k220k240k260kPrice in $80k271k

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

Neighborhood: Sunset Vista

NeighborhoodNIR Market*CityMarket2010Year20002019 Q2800900100011001200130014001500Rent in $7051567

* 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
 

$333,000$407,000$370,000

PURCHASE PRICE

$1,269$1,551$1,410

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,410
EXPENSES Loan Payment -$1,285
Property Tax -$237
Property Insurance -$75
HOA -$71
Property Management Fees -$99
CASH FLOW
-$357

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.

$370,000

PROJECTED PRICE

$1,410

PROJECTED RENT

0.38%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.32%
Appreciation Year (1-5) 8.7%
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$1.2M

PROJECTED ANNUAL CASH FLOW

11530-$8.0k-$6.0k-$4.0k-$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$200k$400k$600k$800k$1.0M$1.2M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$103,800

INVESTMENT

$103,800

Down Payment
$92,500
Rehab Estimate
$5,750
Closing Costs
$5,550

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 65% down payment or higher enables the proceeds from the asset to cover all costs.

$1,285

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $92,500
Loan Amount $277,500
See What Happens When You Reinvest Cash Flow

1

YEARS SAVED

$1,468

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
  • $1,559

    COMP ESTIMATED VALUE
  • $0.64

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$1,4453$1,5004$1,5955$1,700
$1,700
RENT COMPS ANALYSIS
  • 25543 W St Kateri Drive Buckeye, AZ 1
    • 4 beds 3 baths ∙ 2,446 Sqft ∙ Built 2006 4 beds 3 baths ∙ 2,446 Sqft ∙ Built 2006
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 8642 S 253rd Avenue Buckeye, AZ 2
    • 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
    •  
  • 25754 W Pleasant Lane Buckeye, AZ 3
    • 4 beds 3 baths ∙ 2,483 Sqft ∙ Built 2006 4 beds 3 baths ∙ 2,483 Sqft ∙ Built 2006
    property image
    LEASED 07/31/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,500
    • $0.60
    •  
  • 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
    property image
    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
    property image
    LEASED 05/18/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,700
    • $0.67
    •  
PROPERTY LISTING DETAILS
Brock S Embree
Trelora Realty
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6206993
Last Updated: 03/14/2021
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