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 2000
- Price/Sqft : $246.48
- 3 Days on Market
- MLS # : 6172917
- Updated Date : 12/18/2020 at 15:49
CONSTRUCTION
- Beds : 3
- Floor Size : 2,986 sqft
- Baths : 2 full , 1 half
Listing Agent
Exp Realty
Listing Agent's Description
One of the best homesites in Anthem Country Club..... besides the perfect yard orientation, your backyard view is a combination of the waterfront golf course pond and 8th green on the award winning Greg Nash designed Persimmons golf course.As you enter your private front courtyard, you'll love the upgrades throughout this popular Valero floorplan, boasting almost 3000 spacious square feet of luxury living. Bring out the culinary creativity as you're whipping up a great meal on your upgraded gas stainless steel appliances while enjoying the fireplace to one side and a waterfront view to the other. upgrades throughout with tile in all the right places and your 3 car garage for all the toys.Brand new AC units in 2020 will ensure years of comfort without concern. This is a must see home!
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Anthem Country Club
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Anthem Country Club
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $3,090 |
| EXPENSES | Loan Payment | -$2,716 |
| Property Tax | -$687 | |
| Property Insurance | -$85 | |
| HOA | -$131 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$628
|
||
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.
$736,000
PROJECTED PRICE
$3,090
PROJECTED RENT
0.42%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.17% |
| Appreciation Year (1-5) | 3.0% |
| 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
$200,790
LOAN DETAILS
$2,716
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $184,000 |
| Loan Amount | $552,000 |
1.33
YEARS SAVED
$5,378
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$3,090
LIST RENT -
$1.03
LIST RENT PER SQFT
-
$2,822
COMP ESTIMATED VALUE -
$0.95
COMP AVG. RENT PER SQFT
Comps Range
-
41903 N Golf Crest Road Anthem, AZ 4
- 3 beds 3 baths ∙ 2,986 Sqft ∙ Built 2000 3 beds 3 baths ∙ 2,986 Sqft ∙ Built 2000
![property image]()
- Rent
- Rent Per SQFT
- $3,090
- $1.03
-
2862 W Haley Drive Anthem, AZ 1
- 3 beds 3 baths ∙ 2,830 Sqft ∙ Built 2001 3 beds 3 baths ∙ 2,830 Sqft ∙ Built 2001
![property image]()
LEASED 12/05/20- Rent
- Rent Per SQFT
- $2,400
- $0.85
-
40902 N Congressional Drive Anthem, AZ 2
- 4 beds 3 baths ∙ 2,793 Sqft ∙ Built 2003 4 beds 3 baths ∙ 2,793 Sqft ∙ Built 2003
![property image]()
LEASED 07/01/20- Rent
- Rent Per SQFT
- $2,600
- $0.93
-
2415 W Kit Carson Court Anthem, AZ 3
- 4 beds 4 baths ∙ 2,915 Sqft ∙ Built 2002 4 beds 4 baths ∙ 2,915 Sqft ∙ Built 2002
![property image]()
LEASED 05/05/20- Rent
- Rent Per SQFT
- $2,700
- $0.93
-
41618 N Emerald Lake Drive Anthem, AZ 5
- 3 beds 3 baths ∙ 2,892 Sqft ∙ Built 2000 3 beds 3 baths ∙ 2,892 Sqft ∙ Built 2000
![property image]()
LEASED 11/25/20- Rent
- Rent Per SQFT
- $3,100
- $1.07
PROPERTY LISTING DETAILS
Exp Realty
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6172917
Last Updated: 12/18/2020
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.
