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
It's free, with no obligation
PROPERTY INFO
FACTS
- Single Family
- Built In 2001
- Price/Sqft : $243.29
- 5 Days on Market
- MLS # : 6176930
- Updated Date : 01/24/2021 at 00:51
CONSTRUCTION
- Beds : 3
- Floor Size : 2,548 sqft
- Baths : 2 full
Listing Agent
Realty Executives
Listing Agent's Description
Luxury living in Anthem Parkside! With 2548 sq ft of open living space, this custom 3-bedroom, 2-bathroom home that has it all! Professionally designed inside and out, this home is perfect for entertaining and has a private office/den for the work-at-home professional. Chef's kitchen includes stainless Wolf appliances and has a beautiful butcher block island with oversized sink. The master suite includes a remodeled bathroom and massive walk-in closet (easily converted back to 4th bedroom). Surround sound and decorative lighting throughout. The travertine pavers patio invites you to the low-maintenance yard with a sparkling pool, built in BBQ, and dog run. Even the garage has been upgraded; freshly painted, built in cabinets and epoxy flooring.....
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Anthem
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Anthem
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
INCOME | Rent | $2,210 |
EXPENSES | Loan Payment | -$2,153 |
Property Tax | -$544 | |
Property Insurance | -$77 | |
HOA | -$28 | |
Property Management Fees | -$99 | |
CASH FLOW
-$691
|
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.
$619,900
PROJECTED PRICE
$2,210
PROJECTED RENT
0.36%
PROJECTED RENT / PRICE RATIO
Expense Inflation | 2.50% |
Rental Growth Year (1-5) | 3.17% |
Appreciation Year (1-5) | 4.9% |
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
$170,024
LOAN DETAILS
$2,153
MONTHLY LOAN PAYMENT
Term | 30 Years |
Interest | 3.75% |
Down Payment | $154,975 |
Loan Amount | $464,925 |
0.42
YEARS SAVED
$639
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$2,210
LIST RENT -
$0.87
LIST RENT PER SQFT
-
$2,268
COMP ESTIMATED VALUE -
$0.89
COMP AVG. RENT PER SQFT
Comps Range
PROPERTY LISTING DETAILS
Realty Executives
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6176930
Last Updated: 01/24/2021

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. Copyright (c) 2021 Arizona Regional Multiple Listing Service, Inc. All rights reserved.