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

6914 E Culver Street Scottsdale, AZ 85257

3 Beds 2 Baths 1,586 sqft Built 1959

$430,000

List Price

$1,720

$1.5K - $1.9K

Rent Est.

PROPERTY INFO

SINGLE-FAMILY
March 14, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1959
  • Price/Sqft : $271.12
  • 1 Days on Market
  • MLS # : 6206260
  • Updated Date : 03/13/2021 at 23:51
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,586 sqft
  • Baths : 2 full
Listing Agent

Realty One Group

Listing Agent's Description

Must see South Scottsdale Home!! 3 Bed/2 Bath with Living Room, Family Room and extra Bonus Room off back! Kitchen and Bathrooms were updated in 2010. Granite countertops and black appliances. Refrigerator stays! Covered patio and yard needs some love as it's overgrown but lots of potential! Laundry Room/Storage Room with washer and dryer hookups. 1 Car Carport and 2 sheds in backyard for extra storage. North/ South Exposure. Roof was replaced in 2010. Close to Old Town for dining, shopping and entertainment and centrally located for easy commute to all parts of the valley.

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Papago Parkway

NeighborhoodNIR Market*CityMarket2010Year20002019150k200k250k300k350k400k450kPrice in $109k465k

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

Neighborhood: Papago Parkway

NeighborhoodNIR Market*CityMarket2010Year20002019 Q21000120014001600180020002200240026002800Rent in $9912993

* 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
Coronado High School High Regular 1,039 61 2
Coronado High School High Unknown NA

Coronado High School

  • Education Level: High
  • # of students: 1,039
  • # of teachers: 61
2
GreatSchools Rating

Coronado High School

  • Education Level: High
  • # of students:
  • # of teachers:
NA
GreatSchools Rating
 

$387,000$473,000$430,000

PURCHASE PRICE

$1,548$1,892$1,720

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,720
EXPENSES Loan Payment -$1,494
Property Tax -$201
Property Insurance -$58
Property Management Fees -$99
CASH FLOW
-$132

This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 14% of earned rent to cover both maintenance and periods of vacancy.

$430,000

PROJECTED PRICE

$1,720

PROJECTED RENT

0.40%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.35%
Appreciation Year (1-5) 9.8%
Maintenance Year (1-5) 8.00%
Vacancy 6.24%
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-$5.0k$0.0$5.0k$10k$15k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$200k$400k$600k$800k$1.0M$1.2M$1.4M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$119,700

INVESTMENT

$119,700

Down Payment
$107,500
Rehab Estimate
$5,750
Closing Costs
$6,450

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

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

$1,494

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $107,500
Loan Amount $322,500
See What Happens When You Reinvest Cash Flow

4.17

YEARS SAVED

$16,756

INTEREST SAVED

CASH FLOW REINVESTMENT

The time & interest saved by applying each month's positive cash flow towards loan principal pay down.

  • $1,720

    LIST RENT
  • $1.08

    LIST RENT PER SQFT
  • $1,717

    COMP ESTIMATED VALUE
  • $1.08

    COMP AVG. RENT PER SQFT
Comps Range
$1,550
1$1,5502$1,6253$1,7204$1,8005$1,995
$1,995
RENT COMPS ANALYSIS
  • 6914 E Culver Street Scottsdale, AZ 3
    • 3 beds 2 baths ∙ 1,586 Sqft ∙ Built 1959 3 beds 2 baths ∙ 1,586 Sqft ∙ Built 1959
    • Rent
    • Rent Per SQFT
    •  
    • $1,720
    • $1.08
    •  
  • 6901 E Willetta Street Scottsdale, AZ 1
    • 3 beds 2 baths ∙ 1,650 Sqft ∙ Built 1959 3 beds 2 baths ∙ 1,650 Sqft ∙ Built 1959
    LEASED 04/29/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,550
    • $0.94
    •  
  • 6743 E Latham Street Scottsdale, AZ 2
    • 3 beds 3 baths ∙ 1,478 Sqft ∙ Built 1960 3 beds 3 baths ∙ 1,478 Sqft ∙ Built 1960
    LEASED 04/22/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,625
    • $1.10
    •  
  • 6838 E Willetta Street Scottsdale, AZ 4
    • 3 beds 2 baths ∙ 1,615 Sqft ∙ Built 1959 3 beds 2 baths ∙ 1,615 Sqft ∙ Built 1959
    LEASED 07/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,800
    • $1.11
    •  
  • 6901 E Palm Lane Scottsdale, AZ 5
    • 3 beds 2 baths ∙ 1,688 Sqft ∙ Built 1957 3 beds 2 baths ∙ 1,688 Sqft ∙ Built 1957
    LEASED 06/25/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,995
    • $1.18
    •  
PROPERTY LISTING DETAILS
Kristina Brown
Realty One Group
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6206260
Last Updated: 03/13/2021
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