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

4410 E Zion Way Chandler, AZ 85249

6 Beds 6 Baths 4,719 sqft Built 2016

$659,900

List Price

$3,170

$2.9K - $3.4K

Rent Est.

PROPERTY INFO

November 04, 2020 RECENTLY ADDED
FACTS
  • Built In 2016
  • Price/Sqft : $139.84
  • 5 Days on Market
  • MLS # : 6156006
  • Updated Date : 11/05/2020 at 13:26
CONSTRUCTION
  • Beds : 6
  • Floor Size : 4,719 sqft
  • Baths : 5 full , 1 half
Listing Agent

Cactus Mountain Properties, Llc

Listing Agent's Description

This is the home for you! Impressive two-story property in desirable Chandler, with attached casita. Giving you easy care gravel landscaping, RV gate, and In-law suite w/separate front entrance, 3/4 bath, and European kitchen. Step inside to 6 bed, 5.5 bath, neutral paint, living/dining room, huge loft, and more. You will absolutely love cooking in this spotless eat-in kitchen with gas stove top, recessed lighting, plenty of counter space, marble back-splash, walk-in pantry, and island with sink & butler pantry. Incredible master suite includes featured wall, luxurious full bath with garden tub, step-in shower, dual sinks, and walk-in closets. Gorgeous grassy backyard with covered patio, and pavers has lots of privacy to enjoy your gatherings. Call and make this gem yours!

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
 

$593,910$725,890$659,900

PURCHASE PRICE

$2,853$3,487$3,170

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $3,170
EXPENSES Loan Payment -$2,435
Property Tax -$470
Property Insurance -$119
HOA -$120
Property Management Fees -$99
CASH FLOW
-$73

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.

$659,900

PROJECTED PRICE

$3,170

PROJECTED RENT

0.48%

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-$5.0k$0.0$5.0k$10k$15k$20k$25k

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$180,624

INVESTMENT

$180,624

Down Payment
$164,975
Rehab Estimate
$5,750
Closing Costs
$9,899

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 50% down payment or higher enables the proceeds from the asset to cover all costs.

$2,435

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $164,975
Loan Amount $494,925
See What Happens When You Reinvest Cash Flow

4.58

YEARS SAVED

$36,362

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
  • $3,445

    COMP ESTIMATED VALUE
  • $0.73

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$2,9953$3,1004$3,3505$3,695
$3,695
RENT COMPS ANALYSIS
  • 4410 E Zion Way Chandler, AZ 1
    • 6 beds 6 baths ∙ 4,719 Sqft ∙ Built 2016 6 beds 6 baths ∙ 4,719 Sqft ∙ Built 2016
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 4313 E Grand Canyon Drive Chandler, AZ 2
    • 6 beds 5 baths ∙ 4,502 Sqft ∙ Built 2014 6 beds 5 baths ∙ 4,502 Sqft ∙ Built 2014
    LEASED 12/10/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,995
    • $0.67
    •  
  • 3221 E Lynx Place Chandler, AZ 3
    • 5 beds 5 baths ∙ 4,588 Sqft ∙ Built 2008 5 beds 5 baths ∙ 4,588 Sqft ∙ Built 2008
    LEASED 04/21/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,100
    • $0.68
    •  
  • 2734 E Grand Canyon Drive Chandler, AZ 4
    • 5 beds 4 baths ∙ 4,447 Sqft ∙ Built 2005 5 beds 4 baths ∙ 4,447 Sqft ∙ Built 2005
    LEASED 06/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,350
    • $0.75
    •  
  • 4466 E Yellowstone Place Chandler, AZ 5
    • 6 beds 5 baths ∙ 4,502 Sqft ∙ Built 2016 6 beds 5 baths ∙ 4,502 Sqft ∙ Built 2016
    LEASED 09/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,695
    • $0.82
    •  
PROPERTY LISTING DETAILS
Morgan Wehner
Cactus Mountain Properties, Llc
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6156006
Last Updated: 11/05/2020
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