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 2002
- Price/Sqft : $173.17
- 2 Days on Market
- MLS # : 6178895
- Updated Date : 01/10/2021 at 02:36
CONSTRUCTION
- Beds : 4
- Floor Size : 2,136 sqft
- Baths : 2 full
Listing Agent
Cactus Mountain Properties, Llc
Listing Agent's Description
DELIGHTFULLY PERFECT, JUST THE RIGHT SIZE WITH AN IMPECCABLE FLOOR PLAN WITH LIVING ROOM AND FAMILY ROOM, VERY OPEN FLOOR PLAN, THE OTHER 2 BEDROOMS HAVE WALK IN CLOSETS.. VERY NICE SIZE BEDROOMS, MASTER BEDROOM HAD THE DOOR EXIT TO THE BACKYARD.. TILES THRU OUT THE HOUSE, ACCEPTED BDRMS,BACKYARD HAD KOI POND AS IS..CLOSE TO FREEWAY 101 AND SHOPPING CENTER AND SCHOOL..READY TO MOVE-IN CAN QUICK CLOSE
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Wigwam
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Wigwam
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,690 |
| EXPENSES | Loan Payment | -$1,285 |
| Property Tax | -$265 | |
| Property Insurance | -$69 | |
| HOA | -$40 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$67
|
||
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.
$369,900
PROJECTED PRICE
$1,690
PROJECTED RENT
0.46%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.17% |
| Appreciation Year (1-5) | 8.0% |
| 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
$103,774
LOAN DETAILS
$1,285
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $92,475 |
| Loan Amount | $277,425 |
4.25
YEARS SAVED
$14,868
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,690
LIST RENT -
$0.79
LIST RENT PER SQFT
-
$1,671
COMP ESTIMATED VALUE -
$0.78
COMP AVG. RENT PER SQFT
Comps Range
-
3990 N 143rd Lane Goodyear, AZ 4
- 4 beds 2 baths ∙ 2,136 Sqft ∙ Built 2002 4 beds 2 baths ∙ 2,136 Sqft ∙ Built 2002
![property image]()
- Rent
- Rent Per SQFT
- $1,690
- $0.79
-
14271 W Clarendon Avenue Goodyear, AZ 1
- 4 beds 2 baths ∙ 2,080 Sqft ∙ Built 2000 4 beds 2 baths ∙ 2,080 Sqft ∙ Built 2000
![property image]()
LEASED 02/19/20- Rent
- Rent Per SQFT
- $1,600
- $0.77
-
14178 W Fairmount Avenue Goodyear, AZ 2
- 4 beds 2 baths ∙ 2,080 Sqft ∙ Built 2001 4 beds 2 baths ∙ 2,080 Sqft ∙ Built 2001
![property image]()
LEASED 12/17/20- Rent
- Rent Per SQFT
- $1,625
- $0.78
-
14283 W Indianola Avenue Goodyear, AZ 3
- 4 beds 2 baths ∙ 2,080 Sqft ∙ Built 2001 4 beds 2 baths ∙ 2,080 Sqft ∙ Built 2001
![property image]()
LEASED 07/11/20- Rent
- Rent Per SQFT
- $1,650
- $0.79
-
14381 W Verde Lane Goodyear, AZ 5
- 3 beds 3 baths ∙ 2,144 Sqft ∙ Built 2000 3 beds 3 baths ∙ 2,144 Sqft ∙ Built 2000
![property image]()
LEASED 01/21/20- Rent
- Rent Per SQFT
- $1,700
- $0.79
PROPERTY LISTING DETAILS
Cactus Mountain Properties, Llc
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6178895
Last Updated: 01/10/2021
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.
