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 2011
- Price/Sqft : $226.90
- 2 Days on Market
- MLS # : 6203366
- Updated Date : 03/06/2021 at 01:55
CONSTRUCTION
- Beds : 4
- Floor Size : 3,702 sqft
- Baths : 3 full , 1 half
Listing Agent
Pivotal Real Estate Solutions, Llc
Listing Agent's Description
This beautiful home has been lovingly maintained by the original owner. From the manicured lawn in the front to the sparkling pool out back there is nothing you won't like about this house. Must see this weekend!!
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Fulton Ranch
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Fulton Ranch
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $3,110 |
| EXPENSES | Loan Payment | -$2,918 |
| Property Tax | -$489 | |
| Property Insurance | -$99 | |
| HOA | -$58 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$553
|
||
This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 16% of earned rent to cover both maintenance and periods of vacancy.
$840,000
PROJECTED PRICE
$3,110
PROJECTED RENT
0.37%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.36% |
| Appreciation Year (1-5) | 2.7% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 7.72% |
| 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
$228,350
LOAN DETAILS
$2,918
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $210,000 |
| Loan Amount | $630,000 |
2
YEARS SAVED
$10,382
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
-
$3,304
COMP ESTIMATED VALUE -
$0.89
COMP AVG. RENT PER SQFT
Comps Range
-
4203 S Ethan Place Chandler, AZ 1
- 4 beds 4 baths ∙ 3,702 Sqft ∙ Built 2011 4 beds 4 baths ∙ 3,702 Sqft ∙ Built 2011
- Rent
- Rent Per SQFT
- $0
- $0.00
-
910 W Glacier Drive Chandler, AZ 2
- 5 beds 5 baths ∙ 3,757 Sqft ∙ Built 2018 5 beds 5 baths ∙ 3,757 Sqft ∙ Built 2018
LEASED 06/13/20- Rent
- Rent Per SQFT
- $2,800
- $0.75
-
688 W Coconino Place Chandler, AZ 3
- 4 beds 4 baths ∙ 3,702 Sqft ∙ Built 2011 4 beds 4 baths ∙ 3,702 Sqft ∙ Built 2011
LEASED 08/14/20- Rent
- Rent Per SQFT
- $2,995
- $0.81
-
78 W Powell Way Chandler, AZ 4
- 4 beds 3 baths ∙ 3,374 Sqft ∙ Built 2009 4 beds 3 baths ∙ 3,374 Sqft ∙ Built 2009
LEASED 10/02/20- Rent
- Rent Per SQFT
- $3,499
- $1.04
-
940 W Yosemite Drive Chandler, AZ 5
- 4 beds 5 baths ∙ 3,625 Sqft ∙ Built 2018 4 beds 5 baths ∙ 3,625 Sqft ∙ Built 2018
LEASED 08/15/20- Rent
- Rent Per SQFT
- $3,500
- $0.97
PROPERTY LISTING DETAILS
Pivotal Real Estate Solutions, Llc
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6203366
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.
