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 2005
- Price/Sqft : $165.88
- 2 Days on Market
- MLS # : 6184932
- Updated Date : 01/23/2021 at 15:39
CONSTRUCTION
- Beds : 5
- Floor Size : 1,688 sqft
- Baths : 2 full
Listing Agent
Keller Williams Integrity First
Listing Agent's Description
If you're looking for a meticulously maintained, move-in ready home nestled in the highly sought after Copper Basin community then look no further. This 5 bedroom, 2 bathroom home is 1,688 sq ft of impressive living space and throughout the home you will see gorgeous real oak wood flooring, cozy carpet, soaring vaulted ceilings, and an abundance of natural light. The heart of this home is the wonderfully designed kitchen which is equipped with it all; ample cabinet space, a large pantry, an ideal sized island, and it overlooks into the dining and living spaces creating a wide open concept. Around the corner from the living space is the master suite of your dreams. (CLICK TO READ MORE)
SEE MORE
PRICE & RENT TRENDS
Zip Code: 85143
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Zip Code: 85143
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,390 |
| EXPENSES | Loan Payment | -$973 |
| Property Tax | -$148 | |
| Property Insurance | -$60 | |
| HOA | -$91 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
$20
|
||
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.
$280,000
PROJECTED PRICE
$1,390
PROJECTED RENT
0.50%
PROJECTED RENT / PRICE RATIO
| 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
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
TOTAL CASH OUT OF POCKET
INVESTMENT
$79,950
LOAN DETAILS
$973
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $70,000 |
| Loan Amount | $210,000 |
5.67
YEARS SAVED
$17,843
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,390
LIST RENT -
$0.82
LIST RENT PER SQFT
-
$1,338
COMP ESTIMATED VALUE -
$0.79
COMP AVG. RENT PER SQFT
Comps Range
-
4153 E Coal Street San Tan Valley, AZ 4
- 5 beds 2 baths ∙ 1,688 Sqft ∙ Built 2005 5 beds 2 baths ∙ 1,688 Sqft ∙ Built 2005
- Rent
- Rent Per SQFT
- $1,390
- $0.82
-
29139 N Pyrite Lane San Tan Valley, AZ 1
- 4 beds 2 baths ∙ 1,471 Sqft ∙ Built 2008 4 beds 2 baths ∙ 1,471 Sqft ∙ Built 2008
LEASED 08/16/19- Rent
- Rent Per SQFT
- $1,200
- $0.82
-
4356 E Mine Shaft Road San Tan Valley, AZ 2
- 4 beds 2 baths ∙ 1,762 Sqft ∙ Built 2005 4 beds 2 baths ∙ 1,762 Sqft ∙ Built 2005
LEASED 05/01/20- Rent
- Rent Per SQFT
- $1,300
- $0.74
-
28945 N Amber Way San Tan Valley, AZ 3
- 4 beds 2 baths ∙ 1,679 Sqft ∙ Built 2018 4 beds 2 baths ∙ 1,679 Sqft ∙ Built 2018
LEASED 03/31/20- Rent
- Rent Per SQFT
- $1,350
- $0.80
-
4883 E Rhodium Drive San Tan Valley, AZ 5
- 4 beds 2 baths ∙ 1,983 Sqft ∙ Built 2020 4 beds 2 baths ∙ 1,983 Sqft ∙ Built 2020
LEASED 10/15/20- Rent
- Rent Per SQFT
- $1,599
- $0.81
PROPERTY LISTING DETAILS
Keller Williams Integrity First
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6184932
Last Updated: 01/23/2021
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.
