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 2008
- Price/Sqft : $180.12
- 2 Days on Market
- MLS # : 6187104
- Updated Date : 01/30/2021 at 15:56
CONSTRUCTION
- Beds : 2
- Floor Size : 1,665 sqft
- Baths : 2 full
Listing Agent
A.z. & Associates
Listing Agent's Description
Welcome Home!! This beautifully decorated home boasts some of the best sunsets and you'll enjoy watching them with or without friends. Imagine dinner parties on your extended covered Patio overlooking the Golf Course! A split floor plan to give you and your guests privacy when you want it, 2beds/2baths plus a den. Updated flooring 2 tone paint, Epoxied 2.5 car garage, Private Front Porch, Large Back Patio with Pavers and Pergola. Low maintenance Landscaping! Come and Enjoy Retirement In This Home In The Fabulous Adult Community Of Sundance!
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Sundance
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Sundance
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,290 |
| EXPENSES | Loan Payment | -$1,042 |
| Property Tax | -$244 | |
| Property Insurance | -$60 | |
| HOA | -$32 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$186
|
||
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.
$299,900
PROJECTED PRICE
$1,290
PROJECTED RENT
0.43%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.32% |
| Appreciation Year (1-5) | 9.3% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 6.56% |
| 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
$85,224
LOAN DETAILS
$1,042
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $74,975 |
| Loan Amount | $224,925 |
2.25
YEARS SAVED
$4,547
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$1,290
LIST RENT -
$0.77
LIST RENT PER SQFT
-
$1,349
COMP ESTIMATED VALUE -
$0.81
COMP AVG. RENT PER SQFT
Comps Range
-
474 S 227th Court Buckeye, AZ 1
- 2 beds 2 baths ∙ 1,665 Sqft ∙ Built 2008 2 beds 2 baths ∙ 1,665 Sqft ∙ Built 2008
![property image]()
- Rent
- Rent Per SQFT
- $1,290
- $0.77
-
22529 W Twilight Trail Buckeye, AZ 2
- 2 beds 2 baths ∙ 1,735 Sqft ∙ Built 2008 2 beds 2 baths ∙ 1,735 Sqft ∙ Built 2008
![property image]()
LEASED 02/15/20- Rent
- Rent Per SQFT
- $1,295
- $0.75
-
22597 W La Pasada Boulevard Buckeye, AZ 3
- 2 beds 2 baths ∙ 1,846 Sqft ∙ Built 2016 2 beds 2 baths ∙ 1,846 Sqft ∙ Built 2016
![property image]()
LEASED 06/03/20- Rent
- Rent Per SQFT
- $1,395
- $0.76
-
22553 W Morning Glory Street Buckeye, AZ 4
- 2 beds 2 baths ∙ 1,578 Sqft ∙ Built 2016 2 beds 2 baths ∙ 1,578 Sqft ∙ Built 2016
![property image]()
LEASED 09/01/19- Rent
- Rent Per SQFT
- $1,450
- $0.92
PROPERTY LISTING DETAILS
A.z. & Associates
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6187104
Last Updated: 01/30/2021
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.
