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

25765 W Winslow Avenue Buckeye, AZ 85326

4 Beds 2 Baths 1,467 sqft Built 2005

INVESTimate

$234,900

List Price

$1,140

$1,026 - $1,254

Rent Est.

$256,934  ( +9.38%)   1 YR EST. FORECAST

PROPERTY INFO

August 26, 2020 RECENTLY ADDED
FACTS
  • Built In 2005
  • Price/Sqft : $160.12
  • 1 Days on Market
  • MLS # : 6116461
  • Updated Date : 08/26/2020 at 02:15
CONSTRUCTION
  • Beds : 4
  • Floor Size : 1,467 sqft
  • Baths : 2 full
Listing Agent

Homesmart

Listing Agent's Description

Great little home in Buckeye AZ. Very affordable...4 bedroom, 2 bathroom. The exterior has new paint. The inside has new paint along with new carpet. All neutral colors for you to come in and make this house your home. We also installed new tile in the kitchen and bathroom. Come and check it out before it's gone.

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
 

$211,410$258,390$234,900

PURCHASE PRICE

$1,026$1,254$1,140

RENT

DOWN PAYMENT
FINANCING

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$100k$200k$300k$400k$500k$600k$700k$800k

PROJECTED ANNUAL CASH FLOW

11530-$4.0k-$2.0k$0.0$2.0k$4.0k$6.0k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$100k$200k$300k$400k$500k$600k$700k$800k

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,140
EXPENSES Loan Payment -$867
Property Tax -$216
Property Insurance -$56
HOA -$55
Property Management Fees -$99
CASH FLOW
-$153

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.

$234,900

PROJECTED PRICE

$1,140

PROJECTED RENT

0.49%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.32%
Appreciation Year (1-5) 9.38%
Maintenance Year (1-5) 8.00%
Vacancy 6.56%
Length of Stay Years 2

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$67,999

INVESTMENT

$67,999

Down Payment
$58,725
Rehab Estimate
$5,750
Closing Costs
$3,524

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 60% down payment or higher enables the proceeds from the asset to cover all costs.

$867

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $58,725
Loan Amount $176,175
See What Happens When You Reinvest Cash Flow

2.25

YEARS SAVED

$4,232

INTEREST SAVED

CASH FLOW REINVESTMENT

The time & interest saved by applying each month's positive cash flow towards loan principal pay down.

  • $1,140

    LIST RENT
  • $0.78

    LIST RENT PER SQFT
  • $1,210

    COMP ESTIMATED VALUE
  • $0.83

    COMP AVG. RENT PER SQFT
Comps Range
$1,050
1$1,0502$1,1003$1,1404$1,2955$1,300
$1,300
RENT COMPS ANALYSIS
  • 25765 W Winslow Avenue Buckeye, 3
    • 4 beds 2 baths ∙ 1,467 Sqft ∙ Built 2005 4 beds 2 baths ∙ 1,467 Sqft ∙ Built 2005
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $1,140
    • $0.78
    •  
  • 25817 W Winslow Avenue Buckeye, 1
    • 3 beds 2 baths ∙ 1,306 Sqft ∙ Built 2005 3 beds 2 baths ∙ 1,306 Sqft ∙ Built 2005
    property image
    LEASED 03/01/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,050
    • $0.80
    •  
  • 25861 W Winslow Avenue Buckeye, 2
    • 3 beds 2 baths ∙ 1,248 Sqft ∙ Built 2005 3 beds 2 baths ∙ 1,248 Sqft ∙ Built 2005
    property image
    LEASED 05/04/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,100
    • $0.88
    •  
  • 25753 W Kendall Street Buckeye, 4
    • 4 beds 2 baths ∙ 1,598 Sqft ∙ Built 2005 4 beds 2 baths ∙ 1,598 Sqft ∙ Built 2005
    property image
    LEASED 05/20/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,295
    • $0.81
    •  
  • 3017 S 257th Avenue Buckeye, 5
    • 3 beds 2 baths ∙ 1,610 Sqft ∙ Built 2005 3 beds 2 baths ∙ 1,610 Sqft ∙ Built 2005
    property image
    LEASED 11/03/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,300
    • $0.81
    •  
PROPERTY LISTING DETAILS
Daniel Hayes
Homesmart
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6116461
Last Updated: 08/26/2020
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