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 2004
- Price/Sqft : $139.08
- 4 Days on Market
- MLS # : 6174499
- Updated Date : 12/26/2020 at 12:49
CONSTRUCTION
- Beds : 4
- Floor Size : 1,909 sqft
- Baths : 2 full
Listing Agent
Realty One Group
Listing Agent's Description
Great curb appeal home in the desirable Community of Westpark. Vaulted ceilings, warm palette, window blinds, ceiling fans, & newly installed handsome laminate wood floors in all the right places. Beautiful tile floor, upgraded lighting, & French doors to patio from the family room. Center kitchen island, granite counters, breakfast bar, pantry, & SS appliances. Perfect gathering place for family & friends. Ample closets, interior laundry room, & 2 upscale baths w/granite counters. Master retreat boasts a private en suite w/dual sinks & a large walk-in closet. Enjoy the covered patio, paver patio for dining, play area, & room for a pool!
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Westpark
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Westpark
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,480 |
| EXPENSES | Loan Payment | -$980 |
| Property Tax | -$244 | |
| Property Insurance | -$64 | |
| HOA | -$55 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
$38
|
||
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.
$265,500
PROJECTED PRICE
$1,480
PROJECTED RENT
0.56%
PROJECTED RENT / PRICE RATIO
| 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
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
TOTAL CASH OUT OF POCKET
INVESTMENT
$76,108
LOAN DETAILS
$980
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $66,375 |
| Loan Amount | $199,125 |
5.92
YEARS SAVED
$20,769
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
-
$1,365
COMP ESTIMATED VALUE -
$0.72
COMP AVG. RENT PER SQFT
Comps Range
-
25827 W Dunlap Road Buckeye, AZ 1
- 4 beds 2 baths ∙ 1,909 Sqft ∙ Built 2004 4 beds 2 baths ∙ 1,909 Sqft ∙ Built 2004
![property image]()
- Rent
- Rent Per SQFT
- $0
- $0.00
-
25853 W Winslow Avenue Buckeye, AZ 2
- 3 beds 2 baths ∙ 1,598 Sqft ∙ Built 2005 3 beds 2 baths ∙ 1,598 Sqft ∙ Built 2005
![property image]()
LEASED 08/01/19- Rent
- Rent Per SQFT
- $1,100
- $0.69
-
25817 W Victory Street Buckeye, AZ 3
- 4 beds 2 baths ∙ 1,909 Sqft ∙ Built 2005 4 beds 2 baths ∙ 1,909 Sqft ∙ Built 2005
![property image]()
LEASED 08/01/19- Rent
- Rent Per SQFT
- $1,300
- $0.68
-
25552 W Primrose Lane Buckeye, AZ 4
- 4 beds 2 baths ∙ 1,913 Sqft ∙ Built 2005 4 beds 2 baths ∙ 1,913 Sqft ∙ Built 2005
![property image]()
LEASED 06/15/20- Rent
- Rent Per SQFT
- $1,400
- $0.73
-
25781 W Dunlap Road Buckeye, AZ 5
- 4 beds 2 baths ∙ 1,909 Sqft ∙ Built 2004 4 beds 2 baths ∙ 1,909 Sqft ∙ Built 2004
![property image]()
LEASED 10/01/20- Rent
- Rent Per SQFT
- $1,450
- $0.76
PROPERTY LISTING DETAILS
Realty One Group
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6174499
Last Updated: 12/26/2020
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.
