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 2020
- Price/Sqft : $197.36
- 2 Days on Market
- MLS # : 6190750
- Updated Date : 02/06/2021 at 01:24
CONSTRUCTION
- Beds : 3
- Floor Size : 1,368 sqft
- Baths : 2 full
Listing Agent
Drh Properties Inc
Listing Agent's Description
New build already at frame stage! The Aster floor plan is a quaint floor plan with 1,368 square feet, 3 bedrooms, 2 bathrooms and a 2-car garage. The beautiful dining room and great room lead to the covered patio for indoor/outdoor entertainment. This lovely home sits on a corner lot and features post-tension slab, executive height vanities, Smart Home System, two-toned paint, front yard landscaping, ceramic tile, hardwood cabinets, energy star and more!! This community is a hidden gem with private parks and walking paths! Single level home surrounded by all single levels!
SEE MORE
PRICE & RENT TRENDS
Zip Code: 85132
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Zip Code: 85132
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,190 |
| EXPENSES | Loan Payment | -$938 |
| Property Tax | -$143 | |
| Property Insurance | -$54 | |
| HOA | -$65 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$108
|
||
This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 10% of earned rent to cover both maintenance and periods of vacancy.
$269,990
PROJECTED PRICE
$1,190
PROJECTED RENT
0.44%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.32% |
| Appreciation Year (1-5) | 8.8% |
| Maintenance Year (1-5) | 3.00% |
| Vacancy | 6.56% |
| 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
$73,547
LOAN DETAILS
$938
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $67,498 |
| Loan Amount | $202,493 |
3.42
YEARS SAVED
$7,764
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
-
$1,283
COMP ESTIMATED VALUE -
$0.94
COMP AVG. RENT PER SQFT
Comps Range
-
9658 E Hay Loft Drive Florence, AZ 1
- 3 beds 2 baths ∙ 1,368 Sqft ∙ Built 2020 3 beds 2 baths ∙ 1,368 Sqft ∙ Built 2020
- Rent
- Rent Per SQFT
- $0
- $0.00
-
6775 E Shamrock Street Florence, AZ 2
- 3 beds 2 baths ∙ 1,301 Sqft ∙ Built 2007 3 beds 2 baths ∙ 1,301 Sqft ∙ Built 2007
LEASED 08/21/20- Rent
- Rent Per SQFT
- $1,195
- $0.92
-
6703 E San Tan Way Florence, AZ 3
- 3 beds 2 baths ∙ 1,218 Sqft ∙ Built 2005 3 beds 2 baths ∙ 1,218 Sqft ∙ Built 2005
LEASED 09/28/20- Rent
- Rent Per SQFT
- $1,195
- $0.98
-
24442 N Shelton Way Florence, AZ 4
- 3 beds 2 baths ∙ 1,359 Sqft ∙ Built 2006 3 beds 2 baths ∙ 1,359 Sqft ∙ Built 2006
LEASED 06/30/20- Rent
- Rent Per SQFT
- $1,350
- $0.99
-
6790 E Shamrock Street Florence, AZ 5
- 3 beds 2 baths ∙ 1,687 Sqft ∙ Built 2006 3 beds 2 baths ∙ 1,687 Sqft ∙ Built 2006
LEASED 11/13/20- Rent
- Rent Per SQFT
- $1,450
- $0.86
PROPERTY LISTING DETAILS
Drh Properties Inc
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6190750
Last Updated: 02/06/2021
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.
