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

25575 W Winslow Avenue Buckeye, AZ 85326

3 Beds 3 Baths 2,485 sqft Built 2005

$325,000

List Price

$1,610

$1.4K - $1.8K

Rent Est.

PROPERTY INFO

January 09, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2005
  • Price/Sqft : $130.78
  • 2 Days on Market
  • MLS # : 6179120
  • Updated Date : 01/10/2021 at 02:17
CONSTRUCTION
  • Beds : 3
  • Floor Size : 2,485 sqft
  • Baths : 2 full , 1 half
Listing Agent

3rd Base Realty Group Llc

Listing Agent's Description

Investor Opportunity- Tenant occupied. This beautiful home with spacious 3 bedroom, 2.5 bath plus den & pool is in Westpark is ready for a new owner. This freshly painted two story home has a formal living room, formal dining area, family room, bonus room, bath, lots of storage and eat-in kitchen on the lower level. The master suite has a large walk-in closet, garden tub, shower, double sinks and granite. Additional two bedrooms (one with walk in closet) and LOFT are also on the second level. Vaulted ceilings, newer upgraded carpet, tile flooring, ceiling fans, sun screens! Kitchen has granite counters, cherry cabinets, breakfast bar, pantry and stainless appliances. This home also has a Pebbletec POOL with stone waterfall. Call for details on current lease.

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Westpark

NeighborhoodNIR Market*CityMarket2010Year20002019100k120k140k160k180k200k220k240k260kPrice in $83k271k

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

Neighborhood: Westpark

NeighborhoodNIR Market*CityMarket2010Year20002019 Q2900100011001200130014001500Rent in $8311567

* 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
Westpark Elementary School Primary Regular 741 38 5
Westpark Elementary School Middle Regular 741 38 5
Youngker High School High Regular 1,580 67 3

Westpark Elementary School

  • Education Level: Primary
  • # of students: 741
  • # of teachers: 38
5
GreatSchools Rating

Westpark Elementary School

  • Education Level: Middle
  • # of students: 741
  • # of teachers: 38
5
GreatSchools Rating

Youngker High School

  • Education Level: High
  • # of students: 1,580
  • # of teachers: 67
3
GreatSchools Rating
 

$292,500$357,500$325,000

PURCHASE PRICE

$1,449$1,771$1,610

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,610
EXPENSES Loan Payment -$1,129
Property Tax -$299
Property Insurance -$76
HOA -$18
Property Management Fees -$99
CASH FLOW
-$11

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.

$325,000

PROJECTED PRICE

$1,610

PROJECTED RENT

0.50%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.32%
Appreciation Year (1-5) 9.4%
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-$2.0k$0.0$2.0k$4.0k$6.0k$8.0k$10k$12k$14k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$200k$400k$600k$800k$1.0M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$91,875

INVESTMENT

$91,875

Down Payment
$81,250
Rehab Estimate
$5,750
Closing Costs
$4,875

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 50% down payment or higher enables the proceeds from the asset to cover all costs.

$1,129

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $81,250
Loan Amount $243,750
See What Happens When You Reinvest Cash Flow

5.08

YEARS SAVED

$16,713

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
  • $1,516

    COMP ESTIMATED VALUE
  • $0.61

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$1,2993$1,3504$1,5005$1,595
$1,595
RENT COMPS ANALYSIS
  • 25575 W Winslow Avenue Buckeye, AZ 1
    • 3 beds 3 baths ∙ 2,485 Sqft ∙ Built 2005 3 beds 3 baths ∙ 2,485 Sqft ∙ Built 2005
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 25768 W Victory Street Buckeye, AZ 2
    • 4 beds 3 baths ∙ 2,314 Sqft ∙ Built 2005 4 beds 3 baths ∙ 2,314 Sqft ∙ Built 2005
    property image
    LEASED 10/18/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,299
    • $0.56
    •  
  • 24989 W Illini Street Buckeye, AZ 3
    • 3 beds 3 baths ∙ 2,198 Sqft ∙ Built 2005 3 beds 3 baths ∙ 2,198 Sqft ∙ Built 2005
    property image
    LEASED 10/04/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,350
    • $0.61
    •  
  • 25534 W Rio Vista Lane Buckeye, AZ 4
    • 4 beds 3 baths ∙ 2,376 Sqft ∙ Built 2005 4 beds 3 baths ∙ 2,376 Sqft ∙ Built 2005
    property image
    LEASED 11/20/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,500
    • $0.63
    •  
  • 25532 W Williams Street Buckeye, AZ 5
    • 3 beds 3 baths ∙ 2,485 Sqft ∙ Built 2006 3 beds 3 baths ∙ 2,485 Sqft ∙ Built 2006
    property image
    LEASED 06/30/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,595
    • $0.64
    •  
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 #: 6179120
Last Updated: 01/10/2021
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. © 2020 Arizona Regional Multiple Listing Service, Inc. All rights reserved.

BESbswy