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

25851 W St James Avenue Buckeye, AZ 85326

4 Beds 3 Baths 1,781 sqft Built 2006

$274,900

List Price

$1,320

$1.2K - $1.5K

Rent Est.

PROPERTY INFO

SINGLE-FAMILY
March 20, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2006
  • Price/Sqft : $154.35
  • 2 Days on Market
  • MLS # : 6208901
  • Updated Date : 03/20/2021 at 17:22
CONSTRUCTION
  • Beds : 4
  • Floor Size : 1,781 sqft
  • Baths : 3 full
Listing Agent

My Home Group Real Estate

Listing Agent's Description

Rare 4 bedroom 3 full bathroom home in Buckeye. With soaring ceilings and an open concept living area this house is set up for entertaining. The large backyard has a view fence that looks over a walking path and green space making this back yard seam even larger than it is! A huge first floor bedroom has a FULL bath across the hall. Upstairs you will find a huge master suite and two additional bedrooms. This one will not be on the market long.

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
 

$247,410$302,390$274,900

PURCHASE PRICE

$1,188$1,452$1,320

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,320
EXPENSES Loan Payment -$955
Property Tax -$176
Property Insurance -$62
HOA -$53
Property Management Fees -$99
CASH FLOW
-$25

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.

$274,900

PROJECTED PRICE

$1,320

PROJECTED RENT

0.48%

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

PROJECTED ANNUAL CASH FLOW

11530-$2.0k$0.0$2.0k$4.0k$6.0k$8.0k$10k$12k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

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

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$78,599

INVESTMENT

$78,599

Down Payment
$68,725
Rehab Estimate
$5,750
Closing Costs
$4,124

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

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

$955

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $68,725
Loan Amount $206,175
See What Happens When You Reinvest Cash Flow

4.83

YEARS SAVED

$13,447

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $1,320

    LIST RENT
  • $0.74

    LIST RENT PER SQFT
  • $1,349

    COMP ESTIMATED VALUE
  • $0.76

    COMP AVG. RENT PER SQFT
Comps Range
$1,300
1$1,3002$1,3003$1,3204$1,3255$1,495
$1,495
RENT COMPS ANALYSIS
  • 25851 W St James Avenue Buckeye, AZ 3
    • 4 beds 3 baths ∙ 1,781 Sqft ∙ Built 2006 4 beds 3 baths ∙ 1,781 Sqft ∙ Built 2006
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $1,320
    • $0.74
    •  
  • 7348 S Morning Dew Lane Buckeye, AZ 1
    • 3 beds 2 baths ∙ 1,653 Sqft ∙ Built 2005 3 beds 2 baths ∙ 1,653 Sqft ∙ Built 2005
    property image
    LEASED 04/25/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,300
    • $0.79
    •  
  • 25696 W St Catherine Avenue Buckeye, AZ 2
    • 3 beds 3 baths ∙ 1,781 Sqft ∙ Built 2005 3 beds 3 baths ∙ 1,781 Sqft ∙ Built 2005
    property image
    LEASED 05/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,300
    • $0.73
    •  
  • 25822 W North Star Place Buckeye, AZ 4
    • 4 beds 3 baths ∙ 1,874 Sqft ∙ Built 2005 4 beds 3 baths ∙ 1,874 Sqft ∙ Built 2005
    property image
    LEASED 01/01/21
    • Rent
    • Rent Per SQFT
    •  
    • $1,325
    • $0.71
    •  
  • 25645 W St Catherine Avenue Buckeye, AZ 5
    • 3 beds 2 baths ∙ 1,862 Sqft ∙ Built 2006 3 beds 2 baths ∙ 1,862 Sqft ∙ Built 2006
    property image
    LEASED 03/12/21
    • Rent
    • Rent Per SQFT
    •  
    • $1,495
    • $0.80
    •  
PROPERTY LISTING DETAILS
Shane Edic
My Home Group Real Estate
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6208901
Last Updated: 03/20/2021
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