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

9933 W Camden Avenue Sun City, AZ 85351

2 Beds 1 Baths 972 sqft Built 1966

$150,000

List Price

$920

$828 - $1K

Rent Est.

PROPERTY INFO

November 06, 2020 RECENTLY ADDED
FACTS
  • Built In 1966
  • Price/Sqft : $154.32
  • 3 Days on Market
  • MLS # : 6157406
  • Updated Date : 11/06/2020 at 16:34
CONSTRUCTION
  • Beds : 2
  • Floor Size : 972 sqft
  • Baths : 1 full
Listing Agent

Keller Williams Realty Professional Partners

Listing Agent's Description

This is a great 2 bedroom/1 bath home very clean and well taken care. The home offers nice galley kitchen and dining area right off of the kitchen. It has a large family room and nice size bedrooms as well. Just minutes away from Bell Center and Fairway Court Rec Center.

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Sun City

NeighborhoodNIR Market*CityMarket2010Year20002019100k120k140k160k180k200k220k240k260kPrice in $80k271k

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

Neighborhood: Sun City

NeighborhoodNIR Market*CityMarket2010Year20002019 Q2900100011001200130014001500Rent in $8261567

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

SCHOOLS

 
Sorry, we do not have sufficient school data for this neighborhood.
 

$135,000$165,000$150,000

PURCHASE PRICE

$828$1,012$920

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $920
EXPENSES Loan Payment -$553
Property Tax -$80
Property Insurance -$46
HOA -$41
Property Management Fees -$99
CASH FLOW
$101

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.

$150,000

PROJECTED PRICE

$920

PROJECTED RENT

0.61%

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$100k$200k$300k$400k$500k$600k

PROJECTED ANNUAL CASH FLOW

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

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$100k$200k$300k$400k$500k

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$45,500

INVESTMENT

$45,500

Down Payment
$37,500
Rehab Estimate
$5,750
Closing Costs
$2,250

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 35% down payment or higher enables the proceeds from the asset to cover all costs.

$553

MONTHLY LOAN PAYMENT

30 yr
Term
4.25%
Interest
25.00%
Down Payment
Term 30 Years
Interest 4.25%
Down Payment $37,500
Loan Amount $112,500
See What Happens When You Reinvest Cash Flow

9.08

YEARS SAVED

$21,222

INTEREST SAVED

CASH FLOW REINVESTMENT

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

  • $920

    LIST RENT
  • $0.95

    LIST RENT PER SQFT
  • $945

    COMP ESTIMATED VALUE
  • $0.97

    COMP AVG. RENT PER SQFT
Comps Range
$920
1$9202$9953$9954$9995$1,095
$1,095
RENT COMPS ANALYSIS
  • 9933 W Camden Avenue Sun City, AZ 1
    • 2 beds 1 baths ∙ 972 Sqft ∙ Built 1966 2 beds 1 baths ∙ 972 Sqft ∙ Built 1966
    • Rent
    • Rent Per SQFT
    •  
    • $920
    • $0.95
    •  
  • 10032 N 97th Avenue #b Peoria, AZ 2
    • 2 beds 2 baths ∙ 1,025 Sqft ∙ Built 1973 2 beds 2 baths ∙ 1,025 Sqft ∙ Built 1973
    LEASED 01/10/20
    • Rent
    • Rent Per SQFT
    •  
    • $995
    • $0.97
    •  
  • 10013 N 97th Avenue #a Peoria, AZ 3
    • 2 beds 2 baths ∙ 1,072 Sqft ∙ Built 1978 2 beds 2 baths ∙ 1,072 Sqft ∙ Built 1978
    LEASED 04/15/20
    • Rent
    • Rent Per SQFT
    •  
    • $995
    • $0.93
    •  
  • 10016 W Tarrytown Avenue Sun City, AZ 4
    • 2 beds 1 baths ∙ 972 Sqft ∙ Built 1965 2 beds 1 baths ∙ 972 Sqft ∙ Built 1965
    LEASED 07/10/20
    • Rent
    • Rent Per SQFT
    •  
    • $999
    • $1.03
    •  
  • 9647 W Cinnabar Avenue #b Peoria, AZ 5
    • 2 beds 2 baths ∙ 1,144 Sqft ∙ Built 1978 2 beds 2 baths ∙ 1,144 Sqft ∙ Built 1978
    LEASED 03/20/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,095
    • $0.96
    •  
PROPERTY LISTING DETAILS
Marlene Reyes-burgess
Keller Williams Realty Professional Partners
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6157406
Last Updated: 11/06/2020
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