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 2005
- Price/Sqft : $242.52
- 8 Days on Market
- MLS # : 6174747
- Updated Date : 12/27/2020 at 14:18
CONSTRUCTION
- Beds : 4
- Floor Size : 3,711 sqft
- Baths : 4 full , 1 half
Listing Agent
Platinum Realty Group
Listing Agent's Description
Absolutely stunning 4 bedroom home in Exclusive Anthem Country Club. This property has the best back yard in all of Anthem. Not only is the back yard huge at over 17,000 sq ft but a pool with slide, lazy river, jacuzzi, a fire place and fire pit! It would be the envy of many high end resorts. Gorgeous kitchen with custom stain, granite counters and high end appliances. The open ''Great Room'' floor plan opens the kitchen to 400+ sq ft family room. Gas fireplace and built in cabinets. A split floor plan with Master Suite that provides quiet solitude. Make everyday feel like a vacation at high end resort. There isn't one detail over looked, high end fixtures and finishes throughout the home. Here is your chance to live in the Exclusive Anthem Country Club, golf, tennis, and hiking path
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Anthem Country Club
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Anthem Country Club
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $3,240 |
| EXPENSES | Loan Payment | -$3,321 |
| Property Tax | -$840 | |
| Property Insurance | -$99 | |
| HOA | -$55 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$1,174
|
||
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.
$900,000
PROJECTED PRICE
$3,240
PROJECTED RENT
0.36%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.17% |
| Appreciation Year (1-5) | 3.0% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 6.60% |
| 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
$244,250
LOAN DETAILS
$3,321
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $225,000 |
| Loan Amount | $675,000 |
0.25
YEARS SAVED
$357
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
-
$3,294
COMP ESTIMATED VALUE -
$0.89
COMP AVG. RENT PER SQFT
Comps Range
-
906 W Camargo Court Anthem, AZ 1
- 4 beds 5 baths ∙ 3,711 Sqft ∙ Built 2005 4 beds 5 baths ∙ 3,711 Sqft ∙ Built 2005
- Rent
- Rent Per SQFT
- $0
- $0.00
-
42318 N Harbour Town Court Anthem, AZ 2
- 4 beds 4 baths ∙ 3,700 Sqft ∙ Built 2001 4 beds 4 baths ∙ 3,700 Sqft ∙ Built 2001
LEASED 11/01/19- Rent
- Rent Per SQFT
- $2,950
- $0.80
-
40408 N Copper Basin Trail Phoenix, AZ 3
- 4 beds 3 baths ∙ 3,363 Sqft ∙ Built 2003 4 beds 3 baths ∙ 3,363 Sqft ∙ Built 2003
LEASED 09/07/20- Rent
- Rent Per SQFT
- $3,000
- $0.89
-
41913 N Signal Hill Court Phoenix, AZ 4
- 3 beds 4 baths ∙ 3,711 Sqft ∙ Built 2003 3 beds 4 baths ∙ 3,711 Sqft ∙ Built 2003
LEASED 09/24/20- Rent
- Rent Per SQFT
- $3,400
- $0.92
-
41911 N La Crosse Trail Anthem, AZ 5
- 3 beds 4 baths ∙ 3,711 Sqft ∙ Built 2005 3 beds 4 baths ∙ 3,711 Sqft ∙ Built 2005
LEASED 07/23/19- Rent
- Rent Per SQFT
- $3,500
- $0.94
PROPERTY LISTING DETAILS
Platinum Realty Group
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6174747
Last Updated: 12/27/2020
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.
