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

4277 E Yellowstone Place Chandler, AZ 85249

4 Beds 3 Baths 3,791 sqft Built 2014

$689,900

List Price

$2,890

$2.6K - $3.1K

Rent Est.

PROPERTY INFO

January 08, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2014
  • Price/Sqft : $181.98
  • 3 Days on Market
  • MLS # : 6178449
  • Updated Date : 01/09/2021 at 17:53
CONSTRUCTION
  • Beds : 4
  • Floor Size : 3,791 sqft
  • Baths : 3 full
Listing Agent

Gpm Realty & Investment

Listing Agent's Description

Elegant Single Family Cul-De-Sac Home in highly desirable Chandler Gated Finisterra community accented with custom design! This spectacular home features 4 bedrooms and 3 bathrooms with high ceilings, spacious living room, great room, nook area, formal dining room, and a Chef's kitchen with HUGE granite countertop, custom cabinets, stainless steel appliances are ready for gathering. The four panel sliding ''Wall of Glass'' from the great room that opens to patio brings the outside to inside. It has beautifully designed back yard and front yard. The spacious master suite has a lavish full bath, dual vanity, separate bath tub, a large walk-in shower and a huge walk-in closet. Don't miss this Gem!!!MUST USE SHOWING TIME TO REQUEST SHOWINGS.

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Finisterra

NeighborhoodNIR Market*CityMarket2010Year20002019150k200k250k300k350k400k450k500k550kPrice in $117k553k

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

Neighborhood: Finisterra

NeighborhoodNIR Market*CityMarket2010Year20002019 Q2120014001600180020002200240026002800Rent in $10452854

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

SCHOOLS

NAME EDUCATIONAL LEVEL SCHOOL TYPE # OF STUDENTS # OF TEACHERS GREATSCHOOLS RATING
Ryan Elementary School Primary Regular 859 42 10
Ryan Elementary School Middle Regular 859 42 10
Perry High School High Regular 3,194 142 7

Ryan Elementary School

  • Education Level: Primary
  • # of students: 859
  • # of teachers: 42
10
GreatSchools Rating

Ryan Elementary School

  • Education Level: Middle
  • # of students: 859
  • # of teachers: 42
10
GreatSchools Rating

Perry High School

  • Education Level: High
  • # of students: 3,194
  • # of teachers: 142
7
GreatSchools Rating
 

$620,910$758,890$689,900

PURCHASE PRICE

$2,601$3,179$2,890

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,890
EXPENSES Loan Payment -$2,396
Property Tax -$491
Property Insurance -$101
HOA -$120
Property Management Fees -$99
CASH FLOW
-$317

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.

$689,900

PROJECTED PRICE

$2,890

PROJECTED RENT

0.42%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.17%
Appreciation Year (1-5) 4.2%
Maintenance Year (1-5) 8.00%
Vacancy 6.60%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$200k$400k$600k$800k$1.0M$1.2M$1.4M$1.6M$1.8M

PROJECTED ANNUAL CASH FLOW

11530-$10k-$5.0k$0.0$5.0k$10k$15k$20k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$200k$400k$600k$800k$1.0M$1.2M$1.4M$1.6M$1.8M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$188,574

INVESTMENT

$188,574

Down Payment
$172,475
Rehab Estimate
$5,750
Closing Costs
$10,349

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 55% down payment or higher enables the proceeds from the asset to cover all costs.

$2,396

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $172,475
Loan Amount $517,425
See What Happens When You Reinvest Cash Flow

2.67

YEARS SAVED

$14,832

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
  • $3,071

    COMP ESTIMATED VALUE
  • $0.81

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$2,8993$2,9504$2,9955$3,200
$3,200
RENT COMPS ANALYSIS
  • 4277 E Yellowstone Place Chandler, AZ 1
    • 4 beds 3 baths ∙ 3,791 Sqft ∙ Built 2014 4 beds 3 baths ∙ 3,791 Sqft ∙ Built 2014
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 1448 E Birdland Drive Gilbert, AZ 2
    • 5 beds 3 baths ∙ 3,511 Sqft ∙ Built 2005 5 beds 3 baths ∙ 3,511 Sqft ∙ Built 2005
    LEASED 08/12/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,899
    • $0.83
    •  
  • 2807 E Desert Broom Place Chandler, AZ 3
    • 5 beds 4 baths ∙ 3,667 Sqft ∙ Built 2005 5 beds 4 baths ∙ 3,667 Sqft ∙ Built 2005
    LEASED 03/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,950
    • $0.80
    •  
  • 3932 E San Carlos Place Chandler, AZ 4
    • 5 beds 3 baths ∙ 3,868 Sqft ∙ Built 2015 5 beds 3 baths ∙ 3,868 Sqft ∙ Built 2015
    LEASED 06/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,995
    • $0.77
    •  
  • 4610 S Birch Street Chandler, AZ 5
    • 5 beds 4 baths ∙ 3,827 Sqft ∙ Built 2012 5 beds 4 baths ∙ 3,827 Sqft ∙ Built 2012
    LEASED 11/20/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,200
    • $0.84
    •  
PROPERTY LISTING DETAILS
Ping Wei
Gpm Realty & Investment
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6178449
Last Updated: 01/09/2021
support@investimateroi.com

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.

BESbswy