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

6650 S Bogle Avenue Chandler, AZ 85249

4 Beds 5 Baths 3,961 sqft Built 2004

$779,900

List Price

$3,400

$3.2K - $3.7K

Rent Est.

PROPERTY INFO

SINGLE-FAMILY
February 25, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2004
  • Price/Sqft : $196.89
  • 4 Days on Market
  • MLS # : 6199070
  • Updated Date : 02/27/2021 at 22:54
CONSTRUCTION
  • Beds : 4
  • Floor Size : 3,961 sqft
  • Baths : 4 full , 1 half
Listing Agent

Venture Rei, Llc

Listing Agent's Description

Stunning 4bed/4.5bath home available in Exclusive, gated Fieldstone Estates. Unique Multi-Gen w/Attached Casita. Gorgeous inside & out!! This gem features great curb appeal w/front courtyard & rotunda leading into the must see interior featuring a fantastic flowing floorplan & large bonus room for entertaining. Lovely open kitchen w/double ovens, plethora of handsome cabinetry, center island & breakfast bar w/seating. Lovely master retreat includes a huge walk-in closet, bathroom w/dual sinks, soaking tub & separate shower. Enjoy gathering with friends in family in the amazing backyard, complete w/huge patio w/retractable shades & sparkling pool! Extended 3-car garage. Luxury & quiet, as well as easy access to all Chandler has to offer - from parks and fine dining to golf and shopping.

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Chandler

ZipNIR Market*CityMarket2010Year20002019140k160k180k200k220k240k260k280k300k320k340k360k380k400kPrice in $122k403k

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

Neighborhood: Chandler

NeighborhoodNIR Market*CityMarket2010Year20002019 Q21100120013001400150016001700180019002000Rent in $10392090

* 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
Santan Junior High School Middle Regular 1,291 60 9
Hamilton High School High Regular 3,740 190 8

Santan Junior High School

  • Education Level: Middle
  • # of students: 1,291
  • # of teachers: 60
9
GreatSchools Rating

Hamilton High School

  • Education Level: High
  • # of students: 3,740
  • # of teachers: 190
8
GreatSchools Rating
 

$701,910$857,890$779,900

PURCHASE PRICE

$3,060$3,740$3,400

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $3,400
EXPENSES Loan Payment -$2,709
Property Tax -$555
Property Insurance -$104
HOA -$50
Property Management Fees -$99
CASH FLOW
-$117

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.

$779,900

PROJECTED PRICE

$3,400

PROJECTED RENT

0.44%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.17%
Appreciation Year (1-5) 5.6%
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$500k$1.0M$1.5M$2.0M

PROJECTED ANNUAL CASH FLOW

11530-$5.0k$0.0$5.0k$10k$15k$20k$25k$30k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$500k$1.0M$1.5M$2.0M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$212,424

INVESTMENT

$212,424

Down Payment
$194,975
Rehab Estimate
$5,750
Closing Costs
$11,699

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

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

$2,709

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $194,975
Loan Amount $584,925
See What Happens When You Reinvest Cash Flow

4.33

YEARS SAVED

$33,356

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
  • $3,723

    COMP ESTIMATED VALUE
  • $0.94

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$3,5003$3,5004$3,500
$3,500
RENT COMPS ANALYSIS
  • 6650 S Bogle Avenue Chandler, AZ 1
    • 4 beds 5 baths ∙ 3,961 Sqft ∙ Built 2004 4 beds 5 baths ∙ 3,961 Sqft ∙ Built 2004
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 813 E Fieldstone Place Chandler, AZ 2
    • 5 beds 5 baths ∙ 3,729 Sqft ∙ Built 2004 5 beds 5 baths ∙ 3,729 Sqft ∙ Built 2004
    LEASED 11/26/19
    • Rent
    • Rent Per SQFT
    •  
    • $3,500
    • $0.94
    •  
  • 11305 E Chestnut Drive Chandler, AZ 3
    • 3 beds 4 baths ∙ 3,668 Sqft ∙ Built 2005 3 beds 4 baths ∙ 3,668 Sqft ∙ Built 2005
    LEASED 04/18/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,500
    • $0.95
    •  
  • 873 E Elmwood Place Chandler, AZ 4
    • 5 beds 4 baths ∙ 3,764 Sqft ∙ Built 2005 5 beds 4 baths ∙ 3,764 Sqft ∙ Built 2005
    LEASED 06/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,500
    • $0.93
    •  
PROPERTY LISTING DETAILS
Jonas Funston
Venture Rei, Llc
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6199070
Last Updated: 02/27/2021
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