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
45060 W Zion Road 
Maricopa, AZ
85139
3 Beds 2 Baths 1,785 sqft
Built 2020
INVESTimate
$223,990
List Price
$61,357
REQUEST INFO
SCHEDULE APPOINTMENT
It's free, with no obligation
PRICE & RENT TRENDS
Zip Code: 85139
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Zip Code: 85139
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
PROJECTED ACCUMULATED WEALTH
30 YEAR PROJECTION
- Cash Flow
- Appreciation
- Principal
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,300 |
| EXPENSES | Loan Payment | -$826 |
| Property Tax | -$209 | |
| Property Insurance | -$62 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
$103
|
||
This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 9% of earned rent to cover both maintenance and periods of vacancy.
$223,990
PROJECTED PRICE
$1,300
PROJECTED RENT
0.58%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.35% |
| Appreciation Year (1-5) | 7.30% |
| Maintenance Year (1-5) | 3.00% |
| Vacancy | 6.24% |
| Length of Stay Years | 2 |
TOTAL CASH OUT OF POCKET
INVESTMENT
$61,357
LOAN DETAILS
$826
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $55,998 |
| Loan Amount | $167,993 |
8.08
YEARS SAVED
$28,094
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
-
$1,397
COMP ESTIMATED VALUE -
$0.78
COMP AVG. RENT PER SQFT
Comps Range
-
45060 W Zion Road Maricopa, 1
- 3 beds 2 baths ∙ 1,785 Sqft ∙ Built 2020 3 beds 2 baths ∙ 1,785 Sqft ∙ Built 2020
![property image]()
- Rent
- Rent Per SQFT
- $0
- $0.00
-
45631 W Sky Lane Maricopa, 2
- 3 beds 2 baths ∙ 1,849 Sqft ∙ Built 2005 3 beds 2 baths ∙ 1,849 Sqft ∙ Built 2005
![property image]()
LEASED 09/02/19- Rent
- Rent Per SQFT
- $1,250
- $0.68
-
44880 W Norris Road Maricopa, 3
- 4 beds 2 baths ∙ 1,632 Sqft ∙ Built 2013 4 beds 2 baths ∙ 1,632 Sqft ∙ Built 2013
![property image]()
LEASED 11/20/19- Rent
- Rent Per SQFT
- $1,325
- $0.81
-
45306 W Zion Road Maricopa, 4
- 4 beds 2 baths ∙ 1,632 Sqft ∙ Built 2013 4 beds 2 baths ∙ 1,632 Sqft ∙ Built 2013
![property image]()
LEASED 04/01/20- Rent
- Rent Per SQFT
- $1,350
- $0.83
-
45324 W Norris Road Maricopa, 5
- 3 beds 2 baths ∙ 1,731 Sqft ∙ Built 2005 3 beds 2 baths ∙ 1,731 Sqft ∙ Built 2005
![property image]()
LEASED 11/01/19- Rent
- Rent Per SQFT
- $1,400
- $0.81
PROPERTY LISTING DETAILS
Wjh
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6122382
Last Updated: 08/25/2020
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.
