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

633 N Danyell Court Chandler, AZ 85225

5 Beds 3 Baths 2,731 sqft Built 1998

$575,000

List Price

$2,080

$1.9K - $2.3K

Rent Est.

PROPERTY INFO

SINGLE-FAMILY
February 18, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1998
  • Price/Sqft : $210.55
  • 4 Days on Market
  • MLS # : 6195894
  • Updated Date : 02/19/2021 at 17:04
CONSTRUCTION
  • Beds : 5
  • Floor Size : 2,731 sqft
  • Baths : 3 full
Listing Agent

Exp Realty

Listing Agent's Description

No need to look any further! Welcome home to this amazing and meticulously maintained beauty. Located in a quiet cul-de-sac lo with some amenities that will delight you for years to come! Enjoy the Arizona summers in your backyard oasis that is fully equipped with a sparkling clean heated pool, beautiful water feature with grotto slide to drop you in next to the recently updated swim up bar with everything you need. Grab your favorite drink or have some lunch poolside while watching the kids play. Retreat to your oversized split master suite where you can unwind after a long day in your soaking tub. Located just minutes to downtown Chandler, downtown Gilbert, easy freeway access and tons of amazing shopping and dining!

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Ashley Park

NeighborhoodNIR Market*CityMarket2010Year20002019140k160k180k200k220k240k260k280k300k320k340k360k380k400k420kPrice in $122k421k

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

Neighborhood: Ashley Park

NeighborhoodNIR Market*CityMarket2010Year20002019 Q2110012001300140015001600170018001900Rent in $10451981

* 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
Willis Junior High School Middle Regular 947 51 6
Chandler High School High Regular 3,176 153 5

Willis Junior High School

  • Education Level: Middle
  • # of students: 947
  • # of teachers: 51
6
GreatSchools Rating

Chandler High School

  • Education Level: High
  • # of students: 3,176
  • # of teachers: 153
5
GreatSchools Rating
 

$517,500$632,500$575,000

PURCHASE PRICE

$1,872$2,288$2,080

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,080
EXPENSES Loan Payment -$1,997
Property Tax -$335
Property Insurance -$80
HOA -$64
Property Management Fees -$99
CASH FLOW
-$496

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.

$575,000

PROJECTED PRICE

$2,080

PROJECTED RENT

0.36%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.17%
Appreciation Year (1-5) 5.3%
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

PROJECTED ANNUAL CASH FLOW

11530-$10k-$5.0k$0.0$5.0k$10k

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

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$158,125

INVESTMENT

$158,125

Down Payment
$143,750
Rehab Estimate
$5,750
Closing Costs
$8,625

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 60% down payment or higher enables the proceeds from the asset to cover all costs.

$1,997

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $143,750
Loan Amount $431,250
See What Happens When You Reinvest Cash Flow

1.33

YEARS SAVED

$3,530

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
  • $2,212

    COMP ESTIMATED VALUE
  • $0.81

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$1,8953$2,0004$2,2005$2,595
$2,595
RENT COMPS ANALYSIS
  • 633 N Danyell Court Chandler, AZ 1
    • 5 beds 3 baths ∙ 2,731 Sqft ∙ Built 1998 5 beds 3 baths ∙ 2,731 Sqft ∙ Built 1998
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 2094 E Oakland Street Chandler, AZ 2
    • 4 beds 3 baths ∙ 2,546 Sqft ∙ Built 2004 4 beds 3 baths ∙ 2,546 Sqft ∙ Built 2004
    LEASED 06/14/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,895
    • $0.74
    •  
  • 340 N Eucalyptus Place Chandler, AZ 3
    • 4 beds 4 baths ∙ 2,522 Sqft ∙ Built 2002 4 beds 4 baths ∙ 2,522 Sqft ∙ Built 2002
    LEASED 01/01/21
    • Rent
    • Rent Per SQFT
    •  
    • $2,000
    • $0.79
    •  
  • 353 W Dublin Street Gilbert, AZ 4
    • 4 beds 3 baths ∙ 2,682 Sqft ∙ Built 1998 4 beds 3 baths ∙ 2,682 Sqft ∙ Built 1998
    LEASED 03/15/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,200
    • $0.82
    •  
  • 542 N Kimberlee Way Chandler, AZ 5
    • 4 beds 3 baths ∙ 2,926 Sqft ∙ Built 1999 4 beds 3 baths ∙ 2,926 Sqft ∙ Built 1999
    LEASED 01/08/21
    • Rent
    • Rent Per SQFT
    •  
    • $2,595
    • $0.89
    •  
PROPERTY LISTING DETAILS
John Gluch
Exp Realty
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6195894
Last Updated: 02/19/2021
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. Copyright (c) 2021 Arizona Regional Multiple Listing Service, Inc. All rights reserved.

BESbswy