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 2007
- Price/Sqft : $164.38
- 65 Days on Market
- MLS # : 6131405
- Updated Date : 11/28/2020 at 13:00
CONSTRUCTION
- Beds : 4
- Floor Size : 2,889 sqft
- Baths : 3 full , 1 half
Listing Agent
West Usa Realty
Listing Agent's Description
Everything you've been looking for is finally here!! This Charming very popular Wysteria floor plan by Pulte Homes features 4 bedrooms, den, formal dining, sitting room, and two Master Suites, 1 on the main level and 1 on the 2nd level with a kitchenette. This gorgeous home has room for everyone!! This home has been meticulously cared for and it shows from the gorgeous curb appeal thru the interior. Relax in one of two courtyards to the tranquil sounds of a beautiful fountain. The Chefs Kitchen features a gas cooktop, dual convection wall ovens and granite countertops. This home has been meticulously cared for and it shows from the gorgeous curb appeal thru the interior. Relax in one of two courtyards and listen to the tranquil sounds of a beautiful fountain . The Chefs Kitchen featu
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Verrado
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Verrado
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,940 |
| EXPENSES | Loan Payment | -$1,752 |
| Property Tax | -$441 | |
| Property Insurance | -$83 | |
| HOA | -$116 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$552
|
||
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.
$474,900
PROJECTED PRICE
$1,940
PROJECTED RENT
0.41%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.17% |
| Appreciation Year (1-5) | 4.4% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 6.60% |
| 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
$131,599
LOAN DETAILS
$1,752
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $118,725 |
| Loan Amount | $356,175 |
0.42
YEARS SAVED
$577
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,940
LIST RENT -
$0.67
LIST RENT PER SQFT
-
$2,044
COMP ESTIMATED VALUE -
$0.71
COMP AVG. RENT PER SQFT
Comps Range
-
2854 N Heritage Street Buckeye, AZ 2
- 4 beds 4 baths ∙ 2,889 Sqft ∙ Built 2007 4 beds 4 baths ∙ 2,889 Sqft ∙ Built 2007
- Rent
- Rent Per SQFT
- $1,940
- $0.67
-
2247 N Riley Road Buckeye, AZ 1
- 4 beds 4 baths ∙ 2,955 Sqft ∙ Built 2017 4 beds 4 baths ∙ 2,955 Sqft ∙ Built 2017
LEASED 10/31/19- Rent
- Rent Per SQFT
- $1,875
- $0.63
-
3190 N Evergreen Street Buckeye, AZ 3
- 4 beds 3 baths ∙ 2,861 Sqft ∙ Built 2013 4 beds 3 baths ∙ 2,861 Sqft ∙ Built 2013
LEASED 10/15/19- Rent
- Rent Per SQFT
- $2,000
- $0.70
-
3951 N Founder Circle Buckeye, AZ 4
- 4 beds 3 baths ∙ 2,742 Sqft ∙ Built 2004 4 beds 3 baths ∙ 2,742 Sqft ∙ Built 2004
LEASED 06/05/20- Rent
- Rent Per SQFT
- $2,100
- $0.77
-
20865 W Edith Way Buckeye, AZ 5
- 4 beds 3 baths ∙ 3,080 Sqft ∙ Built 2005 4 beds 3 baths ∙ 3,080 Sqft ∙ Built 2005
LEASED 09/01/20- Rent
- Rent Per SQFT
- $2,250
- $0.73
PROPERTY LISTING DETAILS
West Usa Realty
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6131405
Last Updated: 11/28/2020
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.
