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

4027 E Rose Quartz Lane San Tan Valley, AZ 85143

4 Beds 3 Baths 2,185 sqft Built 2010

$290,000

List Price

$1,380

$1.2K - $1.5K

Rent Est.

PROPERTY INFO

SINGLE-FAMILY
March 25, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2010
  • Price/Sqft : $132.72
  • 4 Days on Market
  • MLS # : 6208111
  • Updated Date : 03/24/2021 at 07:15
CONSTRUCTION
  • Beds : 4
  • Floor Size : 2,185 sqft
  • Baths : 3 full
Listing Agent

Homesmart

Listing Agent's Description

Your Copper Basin Home Is Here! This adorable 4 bedroom, 3 full bathroom home is what you have been waiting for. Your 2 story home has a large loft and den areas combine entertainment and comfort living. Laundry room is located upstairs. With open kitchen to the great room and backyard views, you will not miss a moment. Kitchen boasts of space with a walk-in pantry for the chef in your family. Large corner lot will allow you to install a pool and still have plenty of room you may need.

SEE MORE

PRICE & RENT TRENDS

Zip Code: 85143

ZipNIR Market*CityMarket2010Year20002019120k140k160k180k200k220k240k260kPrice in $109k271k

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

Zip Code: 85143

ZipNIR Market*CityMarket2010Year20002019 Q210501100115012001250130013501400145015001550Rent in $10181567

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

SCHOOLS

NAME EDUCATIONAL LEVEL SCHOOL TYPE # OF STUDENTS # OF TEACHERS GREATSCHOOLS RATING
Poston Butte High School High Regular 1,801 79 4

Poston Butte High School

  • Education Level: High
  • # of students: 1,801
  • # of teachers: 79
4
GreatSchools Rating
 

$261,000$319,000$290,000

PURCHASE PRICE

$1,242$1,518$1,380

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,380
EXPENSES Loan Payment -$1,007
Property Tax -$153
Property Insurance -$70
HOA -$91
Property Management Fees -$99
CASH FLOW
-$40

This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 14% of earned rent to cover both maintenance and periods of vacancy.

$290,000

PROJECTED PRICE

$1,380

PROJECTED RENT

0.48%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.35%
Appreciation Year (1-5) 7.7%
Maintenance Year (1-5) 8.00%
Vacancy 6.24%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$200k$400k$600k$800k$1.0M

PROJECTED ANNUAL CASH FLOW

11530-$2.0k$0.0$2.0k$4.0k$6.0k$8.0k$10k$12k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$200k$400k$600k$800k

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$82,600

INVESTMENT

$82,600

Down Payment
$72,500
Rehab Estimate
$5,750
Closing Costs
$4,350

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 50% down payment or higher enables the proceeds from the asset to cover all costs.

$1,007

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $72,500
Loan Amount $217,500
See What Happens When You Reinvest Cash Flow

4.58

YEARS SAVED

$13,506

INTEREST SAVED

CASH FLOW REINVESTMENT

The time & interest saved by applying each month's positive cash flow towards loan principal pay down.

  • $1,380

    LIST RENT
  • $0.63

    LIST RENT PER SQFT
  • $1,502

    COMP ESTIMATED VALUE
  • $0.69

    COMP AVG. RENT PER SQFT
Comps Range
$1,350
1$1,3502$1,3803$1,3954$1,4995$1,595
$1,595
RENT COMPS ANALYSIS
  • 4027 E Rose Quartz Lane San Tan Valley, AZ 2
    • 4 beds 3 baths ∙ 2,185 Sqft ∙ Built 2010 4 beds 3 baths ∙ 2,185 Sqft ∙ Built 2010
    • Rent
    • Rent Per SQFT
    •  
    • $1,380
    • $0.63
    •  
  • 4714 E Fire Opal Lane San Tan Valley, AZ 1
    • 3 beds 2 baths ∙ 2,047 Sqft ∙ Built 2017 3 beds 2 baths ∙ 2,047 Sqft ∙ Built 2017
    LEASED 05/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,350
    • $0.66
    •  
  • 4068 E Rock Drive San Tan Valley, AZ 3
    • 4 beds 3 baths ∙ 2,185 Sqft ∙ Built 2005 4 beds 3 baths ∙ 2,185 Sqft ∙ Built 2005
    LEASED 04/20/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,395
    • $0.64
    •  
  • 28981 N Coal Avenue San Tan Valley, AZ 4
    • 4 beds 3 baths ∙ 2,185 Sqft ∙ Built 2010 4 beds 3 baths ∙ 2,185 Sqft ∙ Built 2010
    LEASED 11/14/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,499
    • $0.69
    •  
  • 4725 E Fire Opal Lane San Tan Valley, AZ 5
    • 4 beds 2 baths ∙ 2,097 Sqft ∙ Built 2017 4 beds 2 baths ∙ 2,097 Sqft ∙ Built 2017
    LEASED 02/12/21
    • Rent
    • Rent Per SQFT
    •  
    • $1,595
    • $0.76
    •  
PROPERTY LISTING DETAILS
Robert Morales
Homesmart
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6208111
Last Updated: 03/24/2021
support@investimateroi.com

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.

BESbswy