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

75 S Pepperwood Place Chandler, AZ 85226

3 Beds 3 Baths 1,643 sqft Built 2000

$340,000

List Price

$1,630

$1.5K - $1.8K

Rent Est.

PROPERTY INFO

November 19, 2020 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2000
  • Price/Sqft : $206.94
  • 4 Days on Market
  • MLS # : 6162658
  • Updated Date : 11/20/2020 at 19:38
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,643 sqft
  • Baths : 2 full , 1 half
Listing Agent

Hunt Real Estate Era

Listing Agent's Description

Fantastic opportunity to own this 3bed/2.5bath Chandler home in the highly desirable beautiful gated community of Brenna Park with a newly remodeled sparkling pool. Great curb appeal leads you into the light and bright interior featuring soaring vaulted ceilings and a fluid spacious floor plan. Well appointed kitchen with breakfast bar is open to dining. Lovely master bedroom with dual sinks and walk in closet. Step out to your covered back patio and enjoy the grassy backyard. Perfect for pets and play. Easy access to the Chandler Mall, shopping, dining, parks, freeways and all the great East Valley amenities. AC system updated in 2018. Do not miss out on this gem. See it today and make it yours!

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Chandler

ZipNIR Market*CityMarket2010Year20002019140k160k180k200k220k240k260k280k300k320k340kPrice in $122k358k

* 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
Kyrene Traditional Academy - Sure����o Campus Primary Regular 504 25 8
Kyrene Aprende Middle School Middle Regular 1,040 56 9
Corona Del Sol High School High Regular 2,781 114 7

Kyrene Traditional Academy - Sure����o Campus

  • Education Level: Primary
  • # of students: 504
  • # of teachers: 25
8
GreatSchools Rating

Kyrene Aprende Middle School

  • Education Level: Middle
  • # of students: 1,040
  • # of teachers: 56
9
GreatSchools Rating

Corona Del Sol High School

  • Education Level: High
  • # of students: 2,781
  • # of teachers: 114
7
GreatSchools Rating
 

$306,000$374,000$340,000

PURCHASE PRICE

$1,467$1,793$1,630

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,630
EXPENSES Loan Payment -$1,254
Property Tax -$211
Property Insurance -$59
HOA -$133
Property Management Fees -$99
CASH FLOW
-$127

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.

$340,000

PROJECTED PRICE

$1,630

PROJECTED RENT

0.48%

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$200k$400k$600k$800k$1.0M

PROJECTED ANNUAL CASH FLOW

11530-$4.0k-$2.0k$0.0$2.0k$4.0k$6.0k$8.0k$10k$12k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

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

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$95,850

INVESTMENT

$95,850

Down Payment
$85,000
Rehab Estimate
$5,750
Closing Costs
$5,100

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 55% down payment or higher enables the proceeds from the asset to cover all costs.

$1,254

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $85,000
Loan Amount $255,000
See What Happens When You Reinvest Cash Flow

3.42

YEARS SAVED

$11,557

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $1,630

    LIST RENT
  • $0.99

    LIST RENT PER SQFT
  • $1,631

    COMP ESTIMATED VALUE
  • $0.99

    COMP AVG. RENT PER SQFT
Comps Range
$1,550
1$1,5502$1,6233$1,6304$1,7505$1,800
$1,800
RENT COMPS ANALYSIS
  • 75 S Pepperwood Place Chandler, AZ 3
    • 3 beds 3 baths ∙ 1,643 Sqft ∙ Built 2000 3 beds 3 baths ∙ 1,643 Sqft ∙ Built 2000
    • Rent
    • Rent Per SQFT
    •  
    • $1,630
    • $0.99
    •  
  • 23 S Laveen Place Chandler, AZ 1
    • 3 beds 3 baths ∙ 1,643 Sqft ∙ Built 2001 3 beds 3 baths ∙ 1,643 Sqft ∙ Built 2001
    LEASED 12/01/19
    • Rent
    • Rent Per SQFT
    •  
    • $1,550
    • $0.94
    •  
  • 3884 W Commonwealth Avenue Chandler, AZ 2
    • 3 beds 3 baths ∙ 1,747 Sqft ∙ Built 2001 3 beds 3 baths ∙ 1,747 Sqft ∙ Built 2001
    LEASED 06/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,623
    • $0.93
    •  
  • 3894 W Commonwealth Avenue Chandler, AZ 4
    • 3 beds 3 baths ∙ 1,643 Sqft ∙ Built 2001 3 beds 3 baths ∙ 1,643 Sqft ∙ Built 2001
    LEASED 06/06/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,750
    • $1.07
    •  
  • 3843 W Commonwealth Avenue Chandler, AZ 5
    • 3 beds 3 baths ∙ 1,745 Sqft ∙ Built 2001 3 beds 3 baths ∙ 1,745 Sqft ∙ Built 2001
    LEASED 09/15/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,800
    • $1.03
    •  
PROPERTY LISTING DETAILS
Ken Mayer
Hunt Real Estate Era
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6162658
Last Updated: 11/20/2020
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. © 2020 Arizona Regional Multiple Listing Service, Inc. All rights reserved.

BESbswy