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
3815 N Paseo Del Sol -- 
Mesa, AZ
85207
4 Beds 3 Baths 2,732 sqft
Built 2000
INVESTimate
$579,900
List Price
$159,424
REQUEST INFO
SCHEDULE APPOINTMENT
It's free, with no obligation
PROPERTY INFO
FACTS
- Built In 2000
- Price/Sqft : $212.26
- 2 Days on Market
- MLS # : 6122108
- Updated Date : 08/25/2020 at 17:17
CONSTRUCTION
- Beds : 4
- Floor Size : 2,732 sqft
- Baths : 3 full
Listing Agent
Realty Executives
Listing Agent's Description
This Immaculate Home sit on a fabulous Golf Course Lot in a Gated Master Planned Community. Enjoy the mountain and golf course views from either the sparkling pool or the view deck. Updated Kitchen with granite counter tops, granite center island, stainless steel appliances and a breakfast room. Spacious Master Bedroom includes a sitting area and a gas fireplace. Master bathroom includes his and her sinks, 2 closets with one being a walk-in, garden tub and separate shower. One Bedroom and Full Bathroom are downstairs. 3 car garage has custom built-in cabins, work bench, service door and a water softener. Family Room off the kitchen has gas fireplace and slider door leading out to the backyard covered patio. Formal Living and Dining Room as you enter this lovely home.
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Las Sendas
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Las Sendas
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
PROJECTED ACCUMULATED WEALTH
30 YEAR PROJECTION
- Cash Flow
- Appreciation
- Principal
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $2,450 |
| EXPENSES | Loan Payment | -$2,140 |
| Property Tax | -$301 | |
| Property Insurance | -$80 | |
| HOA | -$121 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$291
|
||
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.
$579,900
PROJECTED PRICE
$2,450
PROJECTED RENT
0.42%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.17% |
| Appreciation Year (1-5) | 1.99% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 6.60% |
| Length of Stay Years | 2 |
TOTAL CASH OUT OF POCKET
INVESTMENT
$159,424
LOAN DETAILS
$2,140
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $144,975 |
| Loan Amount | $434,925 |
3
YEARS SAVED
$16,231
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
-
$2,712
COMP ESTIMATED VALUE -
$0.99
COMP AVG. RENT PER SQFT
Comps Range
-
3815 N Paseo Del Sol -- Mesa, 1
- 4 beds 3 baths ∙ 2,732 Sqft ∙ Built 2000 4 beds 3 baths ∙ 2,732 Sqft ∙ Built 2000
- Rent
- Rent Per SQFT
- $0
- $0.00
-
3060 N Ridgecrest -- #76 Mesa, 2
- 5 beds 3 baths ∙ 2,732 Sqft ∙ Built 1997 5 beds 3 baths ∙ 2,732 Sqft ∙ Built 1997
LEASED 07/31/20- Rent
- Rent Per SQFT
- $2,450
- $0.90
-
3741 N Ladera Circle Mesa, 3
- 5 beds 3 baths ∙ 2,732 Sqft ∙ Built 2001 5 beds 3 baths ∙ 2,732 Sqft ∙ Built 2001
LEASED 08/19/20- Rent
- Rent Per SQFT
- $2,700
- $0.99
-
3630 N Canyon Wash Circle Mesa, 4
- 5 beds 3 baths ∙ 2,732 Sqft ∙ Built 2000 5 beds 3 baths ∙ 2,732 Sqft ∙ Built 2000
LEASED 07/03/20- Rent
- Rent Per SQFT
- $2,750
- $1.01
-
3643 N Eagle Canyon -- Mesa, 5
- 4 beds 3 baths ∙ 2,757 Sqft ∙ Built 1998 4 beds 3 baths ∙ 2,757 Sqft ∙ Built 1998
LEASED 11/22/19- Rent
- Rent Per SQFT
- $2,950
- $1.07
PROPERTY LISTING DETAILS
Realty Executives
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6122108
Last Updated: 08/25/2020
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.
