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

30007 W Bellview Street Buckeye, AZ 85396

4 Beds 3 Baths 3,389 sqft Built 2008

$550,000

List Price

$2,010

$1.8K - $2.2K

Rent Est.

PROPERTY INFO

SINGLE-FAMILY
March 11, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2008
  • Price/Sqft : $162.29
  • 4 Days on Market
  • MLS # : 6205474
  • Updated Date : 03/11/2021 at 11:43
CONSTRUCTION
  • Beds : 4
  • Floor Size : 3,389 sqft
  • Baths : 2 full , 1 half
Listing Agent

Realty Executives

Listing Agent's Description

'Dream-Home Compound' on Privacy Walled 1+acres in the Country-Quiet Desert Setting of Buckeye's 'West Phoenix Estates' Custom-Crafted Quality Finished 3,389sf 4Bdrm, 2.5 Ba, + Full Length Cov'rd Patio+ oversized Epoxy 3cg w/Walled Cabs. Relaxed Luxury-living yet uniquely-designed to both imagine Outdoor Resort-Living Landscape Possibility + Ready-to-Use & Hidden-from-Sight Rec Vehicle Space within 2 RV gates into expansive. stone-paved RV parking . Steel Commercial-grade Covr'd RV Port w/2 Metal Storage Containers set back for visual appeal. Vltd High Ceilings, 'Luxe'Liv/DIn/Grt Fam Rm. Split MSTR BDRM STE RETREAT. Travertine, Cantera encased pillars+2 fireplaces, Granite, Alderwood, Entertainers Dream Eat-In Kitchen, Luxurious Bathrms. A 'Wow Desert 'JEWEL' find!

SEE MORE

PRICE & RENT TRENDS

Neighborhood: West Phoenix Estates

NeighborhoodNIR Market*CityMarket2010Year20002019100k120k140k160k180k200k220k240k260kPrice in $83k276k

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

Neighborhood: West Phoenix Estates

NeighborhoodNIR Market*CityMarket2010Year20002019 Q2850900950100010501100115012001250130013501400145015001550Rent in $8471567

* 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
 

$495,000$605,000$550,000

PURCHASE PRICE

$1,809$2,211$2,010

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,010
EXPENSES Loan Payment -$1,910
Property Tax -$327
Property Insurance -$93
Property Management Fees -$99
CASH FLOW
-$419

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.

$550,000

PROJECTED PRICE

$2,010

PROJECTED RENT

0.37%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.32%
Appreciation Year (1-5) 11.9%
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$500k$1.0M$1.5M$2.0M

PROJECTED ANNUAL CASH FLOW

11530-$10k-$5.0k$0.0$5.0k$10k$15k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$500k$1.0M$1.5M$2.0M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$151,500

INVESTMENT

$151,500

Down Payment
$137,500
Rehab Estimate
$5,750
Closing Costs
$8,250

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

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

$1,910

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $137,500
Loan Amount $412,500
See What Happens When You Reinvest Cash Flow

1.67

YEARS SAVED

$5,734

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
  • $2,067

    COMP ESTIMATED VALUE
  • $0.61

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$1,900
$1,900
RENT COMPS ANALYSIS
  • 30007 W Bellview Street Buckeye, AZ 1
    • 4 beds 3 baths ∙ 3,389 Sqft ∙ Built 2008 4 beds 3 baths ∙ 3,389 Sqft ∙ Built 2008
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 3445 N 301st Drive Buckeye, AZ 2
    • 4 beds 3 baths ∙ 3,120 Sqft ∙ Built 2006 4 beds 3 baths ∙ 3,120 Sqft ∙ Built 2006
    LEASED 02/07/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,900
    • $0.61
    •  
PROPERTY LISTING DETAILS
Patti Wells
Realty Executives
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6205474
Last Updated: 03/11/2021
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