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 1993
- Price/Sqft : $253.74
- 62 Days on Market
- MLS # : 6158413
- Updated Date : 12/28/2020 at 10:27
CONSTRUCTION
- Beds : 2
- Floor Size : 1,671 sqft
- Baths : 2 full , 1 half
Listing Agent
Realty One Scottsdale Llc
Listing Agent's Description
Unconfined Elegance!!!!..Strictly Suited to Your Fine Taste!!!....Home Sits On Premium Elevated Lot Backing to the Greenbelt and Golf Course Tee Boxes in Pebblecreek,Gracefully Private !!!!Light and Bright Open Floor Plan with Vaulted Ceilings!!!New Kitchen with Enormous Island!!!Semi Custom Cabinets!!!!New Appliances and New Water Resistant Flooring!!!!..New Bathrooms with Custom Shower Doors!!!!,Toto Toilet...New Tiled Flooring .....but that's just part of the story......Check us out!!!Charmingly Different!!!
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Pebblecreek
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Pebblecreek
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,590 |
| EXPENSES | Loan Payment | -$1,473 |
| Property Tax | -$412 | |
| Property Insurance | -$60 | |
| HOA | -$38 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$492
|
||
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.
$424,000
PROJECTED PRICE
$1,590
PROJECTED RENT
0.38%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.17% |
| Appreciation Year (1-5) | 4.8% |
| 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
$118,110
LOAN DETAILS
$1,473
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $106,000 |
| Loan Amount | $318,000 |
0.33
YEARS SAVED
$265
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
-
$1,587
COMP ESTIMATED VALUE -
$0.95
COMP AVG. RENT PER SQFT
Comps Range
-
3847 N 150th Lane Goodyear, AZ 1
- 2 beds 3 baths ∙ 1,671 Sqft ∙ Built 1993 2 beds 3 baths ∙ 1,671 Sqft ∙ Built 1993
- Rent
- Rent Per SQFT
- $0
- $0.00
-
14314 W Cora Lane Goodyear, AZ 2
- 2 beds 3 baths ∙ 1,446 Sqft ∙ Built 2001 2 beds 3 baths ∙ 1,446 Sqft ∙ Built 2001
LEASED 12/20/19- Rent
- Rent Per SQFT
- $1,275
- $0.88
-
15202 W Vale Drive Goodyear, AZ 3
- 2 beds 2 baths ∙ 1,641 Sqft ∙ Built 1994 2 beds 2 baths ∙ 1,641 Sqft ∙ Built 1994
LEASED 04/20/20- Rent
- Rent Per SQFT
- $1,600
- $0.98
-
270 W Tainter Drive Litchfield Park, AZ 4
- 2 beds 2 baths ∙ 1,780 Sqft ∙ Built 1978 2 beds 2 baths ∙ 1,780 Sqft ∙ Built 1978
LEASED 01/01/20- Rent
- Rent Per SQFT
- $1,700
- $0.96
-
3048 N 152nd Drive Goodyear, AZ 5
- 2 beds 2 baths ∙ 1,829 Sqft ∙ Built 1999 2 beds 2 baths ∙ 1,829 Sqft ∙ Built 1999
LEASED 08/01/20- Rent
- Rent Per SQFT
- $1,800
- $0.98
PROPERTY LISTING DETAILS
Realty One Scottsdale Llc
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6158413
Last Updated: 12/28/2020
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.
