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 2001
- Price/Sqft : $179.48
- 2 Days on Market
- MLS # : 6199630
- Updated Date : 03/06/2021 at 05:17
CONSTRUCTION
- Beds : 5
- Floor Size : 2,563 sqft
- Baths : 2 full
Listing Agent
Success Property Brokers
Listing Agent's Description
Personality Shines in this beautiful, quiet cul-de-sac home located in Anthem Parkside. A must see, this 5 bedroom, 2 bath popular Accolade model with 2561 sqft and OWNED SOLAR(Buyer to assume solar loan)! Gorgeous open floor plan with Neutral color pallet. This Home has it all: Newly upgraded stainless steel appliances, Newly Remodeled Mater Bath with double shower heads and independent controls, New Tile and huge master suite, Newly Remodeled kitchen, sparkling pebble-tec pool, New pool Filtration system and plantation shutters in all the right places.New Epoxy garage floor. The home also boasts an outdoor fireplace for those chilly Arizona nights and an outdoor cooking area/wetbar. Home also has a fully gated dog run. Make this house your home. Will not last long on market!Agent/Owne
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 | -$1,598 |
| Property Tax | -$404 | |
| Property Insurance | -$77 | |
| HOA | -$28 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
$4
|
||
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.
$460,000
PROJECTED PRICE
$2,210
PROJECTED RENT
0.48%
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
$127,650
LOAN DETAILS
$1,598
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $115,000 |
| Loan Amount | $345,000 |
5.17
YEARS SAVED
$24,519
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
-
$2,179
COMP ESTIMATED VALUE -
$0.85
COMP AVG. RENT PER SQFT
Comps Range
-
40617 N Peale Court Anthem, AZ 1
- 5 beds 2 baths ∙ 2,563 Sqft ∙ Built 2001 5 beds 2 baths ∙ 2,563 Sqft ∙ Built 2001
- Rent
- Rent Per SQFT
- $0
- $0.00
-
40821 N Capra Way Anthem, AZ 2
- 4 beds 3 baths ∙ 2,469 Sqft ∙ Built 2000 4 beds 3 baths ∙ 2,469 Sqft ∙ Built 2000
LEASED 04/01/20- Rent
- Rent Per SQFT
- $2,000
- $0.81
-
41008 N Republic Way Anthem, AZ 3
- 4 beds 2 baths ∙ 2,548 Sqft ∙ Built 1999 4 beds 2 baths ∙ 2,548 Sqft ∙ Built 1999
LEASED 12/14/20- Rent
- Rent Per SQFT
- $2,025
- $0.79
-
3368 W Hemingway Lane Anthem, AZ 4
- 5 beds 3 baths ∙ 2,689 Sqft ∙ Built 2000 5 beds 3 baths ∙ 2,689 Sqft ∙ Built 2000
LEASED 09/01/20- Rent
- Rent Per SQFT
- $2,300
- $0.86
-
2823 W Wayne Lane Anthem, AZ 5
- 4 beds 3 baths ∙ 2,561 Sqft ∙ Built 2001 4 beds 3 baths ∙ 2,561 Sqft ∙ Built 2001
LEASED 12/22/20- Rent
- Rent Per SQFT
- $2,400
- $0.94
PROPERTY LISTING DETAILS
Success Property Brokers
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6199630
Last Updated: 03/06/2021
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.
