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

4119 W Missouri Avenue Phoenix, AZ 85019

5 Beds 4 Baths 2,320 sqft Built 1968

INVESTimate

$318,500

List Price

$1,450

$1,305 - $1,595

Rent Est.

$349,649  ( +9.78%)   1 YR EST. FORECAST

PROPERTY INFO

August 21, 2020 RECENTLY ADDED
FACTS
  • Built In 1968
  • Price/Sqft : $137.28
  • 6 Days on Market
  • MLS # : 6120966
  • Updated Date : 08/22/2020 at 14:31
CONSTRUCTION
  • Beds : 5
  • Floor Size : 2,320 sqft
  • Baths : 3 full , 1 half
Listing Agent

Realty One Group

Listing Agent's Description

You will fall in love with this beautiful, must see, remodeled family home! Featuring 5 bedrooms, a separate office/den, craft/study room, 3.5 baths, large family room, dinning room and gorgeous kitchen! All new stainless steel upgraded appliances, granite counters and lots of cabinets. Your new home is freshly painted inside and out! Newly installed tile flooring and brand new carpet are all in neutral tones. New bathroom vanities, sinks, faucets and granite counter tops throughout this lovely home. Truly move in ready! Convenient to GCU, shopping, and restaurants. Don't miss out! This home won't last!

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Alhambra

NeighborhoodNIR Market*CityMarket2010Year20002019100k120k140k160k180k200k220k240k260kPrice in $83k271k

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

Neighborhood: Alhambra

NeighborhoodNIR Market*CityMarket2010Year20002019 Q2800900100011001200130014001500Rent in $7781567

* 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
Sevilla West School Primary Regular 1,153 46 4
Sevilla West School Middle Regular 1,153 46 4
Alhambra High School High Regular 2,770 139 3

Sevilla West School

  • Education Level: Primary
  • # of students: 1,153
  • # of teachers: 46
4
GreatSchools Rating

Sevilla West School

  • Education Level: Middle
  • # of students: 1,153
  • # of teachers: 46
4
GreatSchools Rating

Alhambra High School

  • Education Level: High
  • # of students: 2,770
  • # of teachers: 139
3
GreatSchools Rating
 

$286,650$350,350$318,500

PURCHASE PRICE

$1,305$1,595$1,450

RENT

DOWN PAYMENT
FINANCING

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$200k$400k$600k$800k$1.0M$1.2M

PROJECTED ANNUAL CASH FLOW

11530-$2.0k$0.0$2.0k$4.0k$6.0k$8.0k$10k$12k$14k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$200k$400k$600k$800k$1.0M

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,450
EXPENSES Loan Payment -$1,175
Property Tax -$175
Property Insurance -$72
Property Management Fees -$99
CASH FLOW
-$71

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.

$318,500

PROJECTED PRICE

$1,450

PROJECTED RENT

0.46%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.32%
Appreciation Year (1-5) 9.78%
Maintenance Year (1-5) 8.00%
Vacancy 6.56%
Length of Stay Years 2

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$90,153

INVESTMENT

$90,153

Down Payment
$79,625
Rehab Estimate
$5,750
Closing Costs
$4,778

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

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

$1,175

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $79,625
Loan Amount $238,875
See What Happens When You Reinvest Cash Flow

4.5

YEARS SAVED

$16,840

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
  • $1,485

    COMP ESTIMATED VALUE
  • $0.64

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$1,535
$1,535
RENT COMPS ANALYSIS
  • 4119 W Missouri Avenue Phoenix, 1
    • 5 beds 4 baths ∙ 2,320 Sqft ∙ Built 1968 5 beds 4 baths ∙ 2,320 Sqft ∙ Built 1968
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 4647 W Keim Drive Glendale, 2
    • 4 beds 3 baths ∙ 2,380 Sqft ∙ Built 1962 4 beds 3 baths ∙ 2,380 Sqft ∙ Built 1962
    LEASED 01/23/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,535
    • $0.64
    •  
PROPERTY LISTING DETAILS
Gina Siciliano
Realty One Group
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6120966
Last Updated: 08/22/2020
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. © 2020 Arizona Regional Multiple Listing Service, Inc. All rights reserved.

BESbswy