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
4152 W White Canyon Road 
Queen Creek, AZ
85142
5 Beds 3 Baths 2,717 sqft
Built 2016
INVESTimate
$351,900
List Price
$99,004
REQUEST INFO
SCHEDULE APPOINTMENT
It's free, with no obligation
PROPERTY INFO
FACTS
- Built In 2016
- Price/Sqft : $129.52
- 2 Days on Market
- MLS # : 6122486
- Updated Date : 08/25/2020 at 16:30
CONSTRUCTION
- Beds : 5
- Floor Size : 2,717 sqft
- Baths : 2 full , 1 half
Listing Agent
Realty One Group
Listing Agent's Description
FORMER MODEL HOME FOR SALE!!! 5 BEDROOM 2.5 BATH! Home located in the desirable location of San Tan Heights. The kitchen has all stainless steel appliances, ss electric range, and 3cm smokey pearl granite countertops. The home comes with Stainless Steel appliances. The Master bedroom is located on the first floor. The front and backyard already come fully landscaped.
SEE MORE
PRICE & RENT TRENDS
Zip Code: 85142
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Zip Code: 85142
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
PROJECTED ACCUMULATED WEALTH
30 YEAR PROJECTION
- Cash Flow
- Appreciation
- Principal
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,610 |
| EXPENSES | Loan Payment | -$1,298 |
| Property Tax | -$190 | |
| Property Insurance | -$80 | |
| HOA | -$75 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$132
|
||
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.
$351,900
PROJECTED PRICE
$1,610
PROJECTED RENT
0.46%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.17% |
| Appreciation Year (1-5) | 6.68% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 6.60% |
| Length of Stay Years | 2 |
TOTAL CASH OUT OF POCKET
INVESTMENT
$99,004
LOAN DETAILS
$1,298
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $87,975 |
| Loan Amount | $263,925 |
3.5
YEARS SAVED
$12,689
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
-
$1,603
COMP ESTIMATED VALUE -
$0.59
COMP AVG. RENT PER SQFT
Comps Range
-
4152 W White Canyon Road Queen Creek, 1
- 5 beds 3 baths ∙ 2,717 Sqft ∙ Built 2016 5 beds 3 baths ∙ 2,717 Sqft ∙ Built 2016
- Rent
- Rent Per SQFT
- $0
- $0.00
-
3320 W Yellow Peak Drive San Tan Valley, 2
- 4 beds 3 baths ∙ 2,617 Sqft ∙ Built 2005 4 beds 3 baths ∙ 2,617 Sqft ∙ Built 2005
LEASED 06/15/20- Rent
- Rent Per SQFT
- $1,450
- $0.55
-
2966 W Tanner Ranch Road Queen Creek, 3
- 5 beds 3 baths ∙ 2,791 Sqft ∙ Built 2003 5 beds 3 baths ∙ 2,791 Sqft ∙ Built 2003
LEASED 12/02/19- Rent
- Rent Per SQFT
- $1,535
- $0.55
-
2851 W Jasper Butte Drive Queen Creek, 4
- 5 beds 3 baths ∙ 2,548 Sqft ∙ Built 2005 5 beds 3 baths ∙ 2,548 Sqft ∙ Built 2005
LEASED 12/16/19- Rent
- Rent Per SQFT
- $1,625
- $0.64
-
2913 W Gold Dust Avenue Queen Creek, 5
- 5 beds 3 baths ∙ 2,703 Sqft ∙ Built 2005 5 beds 3 baths ∙ 2,703 Sqft ∙ Built 2005
LEASED 11/18/19- Rent
- Rent Per SQFT
- $1,665
- $0.62
PROPERTY LISTING DETAILS
Realty One Group
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6122486
Last Updated: 08/25/2020
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.
