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 2019
- Price/Sqft : $160.93
- 5 Days on Market
- MLS # : 6180287
- Updated Date : 01/13/2021 at 17:04
CONSTRUCTION
- Beds : 4
- Floor Size : 2,237 sqft
- Baths : 2 full
Listing Agent
Usrealty Brokerage Solutions Llp
Listing Agent's Description
Beautiful home built in 2019. It is great floor plan with 4 bedroom 2 bath with 2237 sq ft of living space. Very large bedrooms, the largest great room and island in the DR Horton series homes. Beautiful front landscaping with nice sitting area with one of kind concrete water fountain solar. A very beautiful decor walls in dinning area and media wall in the great room. Unique quartz countertops with black stainless steel appliances, with custom glass tile back splash. Added canned lighting added throughout house. Unique decorative full glass front door, allows in natural light while keeping your privacy. Nice size back yard with plenty of space for your needs. Nice size Master bedroom with tub and shower setup. It also has walk in closet with a door to into the laundry room.
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Tartesso
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Tartesso
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,710 |
| EXPENSES | Loan Payment | -$1,250 |
| Property Tax | -$244 | |
| Property Insurance | -$71 | |
| HOA | -$85 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$39
|
||
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.
$360,000
PROJECTED PRICE
$1,710
PROJECTED RENT
0.48%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.32% |
| Appreciation Year (1-5) | 11.2% |
| 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
$101,150
LOAN DETAILS
$1,250
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $90,000 |
| Loan Amount | $270,000 |
4.58
YEARS SAVED
$16,726
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,710
LIST RENT -
$0.76
LIST RENT PER SQFT
-
$1,700
COMP ESTIMATED VALUE -
$0.76
COMP AVG. RENT PER SQFT
Comps Range
-
30077 W Fairmount Avenue Buckeye, AZ 4
- 4 beds 2 baths ∙ 2,237 Sqft ∙ Built 2019 4 beds 2 baths ∙ 2,237 Sqft ∙ Built 2019
- Rent
- Rent Per SQFT
- $1,710
- $0.76
-
30163 W Avalon Drive Buckeye, AZ 1
- 4 beds 2 baths ∙ 1,915 Sqft ∙ Built 2018 4 beds 2 baths ∙ 1,915 Sqft ∙ Built 2018
LEASED 11/09/19- Rent
- Rent Per SQFT
- $1,395
- $0.73
-
29779 W Whitton Avenue Buckeye, AZ 2
- 4 beds 2 baths ∙ 2,095 Sqft ∙ Built 2020 4 beds 2 baths ∙ 2,095 Sqft ∙ Built 2020
LEASED 12/29/20- Rent
- Rent Per SQFT
- $1,600
- $0.76
-
29654 W Weldon Avenue Buckeye, AZ 3
- 4 beds 2 baths ∙ 2,380 Sqft ∙ Built 2006 4 beds 2 baths ∙ 2,380 Sqft ∙ Built 2006
LEASED 10/29/20- Rent
- Rent Per SQFT
- $1,645
- $0.69
-
29421 W Mitchell Avenue Buckeye, AZ 5
- 4 beds 2 baths ∙ 2,094 Sqft ∙ Built 2020 4 beds 2 baths ∙ 2,094 Sqft ∙ Built 2020
LEASED 08/15/20- Rent
- Rent Per SQFT
- $1,800
- $0.86
PROPERTY LISTING DETAILS
Usrealty Brokerage Solutions Llp
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6180287
Last Updated: 01/13/2021
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.
