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 2019
- Price/Sqft : $284.01
- 3 Days on Market
- MLS # : 6178346
- Updated Date : 01/08/2021 at 04:13
CONSTRUCTION
- Beds : 3
- Floor Size : 1,845 sqft
- Baths : 2 full , 1 half
Listing Agent
Rei Marketing
Listing Agent's Description
Brand rand new bespoke townhome community within the sought-after Biltmore neighborhood. Each home boasts contemporary architecture and efficient design across two levels of living. Modern 3 bed 2.5 bath private residences with open floor plans, 10 ft ceilings, private outdoor spaces, energy efficient design elements and appliances, attached 2 car garages, luxurious master suites with en-suite baths, and a dedicated work from home space plus much more.
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Sharondale South
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Sharondale South
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $2,200 |
| EXPENSES | Loan Payment | -$1,820 |
| Property Tax | -$377 | |
| Property Insurance | -$63 | |
| HOA | -$197 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$356
|
||
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.
$524,000
PROJECTED PRICE
$2,200
PROJECTED RENT
0.42%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.35% |
| Appreciation Year (1-5) | 6.7% |
| 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
$144,610
LOAN DETAILS
$1,820
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $131,000 |
| Loan Amount | $393,000 |
1.92
YEARS SAVED
$6,480
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$2,200
LIST RENT -
$1.19
LIST RENT PER SQFT
-
$2,394
COMP ESTIMATED VALUE -
$1.3
COMP AVG. RENT PER SQFT
Comps Range
-
4222 N 21st Street #5 Phoenix, AZ 3
- 3 beds 3 baths ∙ 1,845 Sqft ∙ Built 2019 3 beds 3 baths ∙ 1,845 Sqft ∙ Built 2019
![property image]()
- Rent
- Rent Per SQFT
- $2,200
- $1.19
-
4230 N 21st Street #2 Phoenix, AZ 1
- 3 beds 3 baths ∙ 1,886 Sqft ∙ Built 2006 3 beds 3 baths ∙ 1,886 Sqft ∙ Built 2006
![property image]()
LEASED 04/01/20- Rent
- Rent Per SQFT
- $2,200
- $1.17
-
4230 N 21st Street #6 Phoenix, AZ 2
- 3 beds 3 baths ∙ 1,886 Sqft ∙ Built 2010 3 beds 3 baths ∙ 1,886 Sqft ∙ Built 2010
![property image]()
LEASED 12/21/20- Rent
- Rent Per SQFT
- $2,200
- $1.17
-
4216 N 27th Street #105 Phoenix, AZ 4
- 3 beds 3 baths ∙ 1,683 Sqft ∙ Built 2005 3 beds 3 baths ∙ 1,683 Sqft ∙ Built 2005
![property image]()
LEASED 07/11/20- Rent
- Rent Per SQFT
- $2,450
- $1.46
-
4444 N 25th Street #40 Phoenix, AZ 5
- 3 beds 3 baths ∙ 1,942 Sqft ∙ Built 2018 3 beds 3 baths ∙ 1,942 Sqft ∙ Built 2018
![property image]()
LEASED 06/17/20- Rent
- Rent Per SQFT
- $2,698
- $1.39
PROPERTY LISTING DETAILS
Rei Marketing
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6178346
Last Updated: 01/08/2021
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. © 2020 Arizona Regional Multiple Listing Service, Inc. All rights reserved.
