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 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
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Sunset Vista
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
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
| 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
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
TOTAL CASH OUT OF POCKET
INVESTMENT
$103,800
LOAN DETAILS
$1,285
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $92,500 |
| Loan Amount | $277,500 |
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
-
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
Trelora Realty
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6206993
Last Updated: 03/14/2021
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.
