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
15471 W Piccadilly Road 
Goodyear, AZ
85395
4 Beds 3 Baths 3,401 sqft
Built 1995
INVESTimate
$430,000
List Price
$119,700
REQUEST INFO
SCHEDULE APPOINTMENT
It's free, with no obligation
PROPERTY INFO
FACTS
- Built In 1995
- Price/Sqft : $126.43
- 1 Days on Market
- MLS # : 6122684
- Updated Date : 08/26/2020 at 00:50
CONSTRUCTION
- Beds : 4
- Floor Size : 3,401 sqft
- Baths : 3 full
Listing Agent
The Rodney Jackson Company
Listing Agent's Description
This is a rare opportunity to pick up a cosmetic fixer on the golf course with pool at a great price. Situated on a quarter acre corner lot and on the 3 hole of Eagles Nest this home will need some serious TLC, but the price justifies the work that needs to be done. Home offers 4 bedrooms and 3 full baths, plus office. No updating has been done so bring your imagination because the basics of this home have a lot to offer.
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Pebblecreek
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Pebblecreek
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
PROJECTED ACCUMULATED WEALTH
30 YEAR PROJECTION
- Cash Flow
- Appreciation
- Principal
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $2,490 |
| EXPENSES | Loan Payment | -$1,587 |
| Property Tax | -$586 | |
| Property Insurance | -$93 | |
| HOA | -$227 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$102
|
||
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.
$430,000
PROJECTED PRICE
$2,490
PROJECTED RENT
0.58%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.17% |
| Appreciation Year (1-5) | 4.81% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 6.60% |
| Length of Stay Years | 2 |
TOTAL CASH OUT OF POCKET
INVESTMENT
$119,700
LOAN DETAILS
$1,587
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $107,500 |
| Loan Amount | $322,500 |
3.33
YEARS SAVED
$14,143
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
-
$2,661
COMP ESTIMATED VALUE -
$0.78
COMP AVG. RENT PER SQFT
Comps Range
-
15471 W Piccadilly Road Goodyear, 1
- 4 beds 3 baths ∙ 3,401 Sqft ∙ Built 1995 4 beds 3 baths ∙ 3,401 Sqft ∙ Built 1995
- Rent
- Rent Per SQFT
- $0
- $0.00
-
4280 N 157th Avenue Goodyear, 2
- 4 beds 3 baths ∙ 3,083 Sqft ∙ Built 2006 4 beds 3 baths ∙ 3,083 Sqft ∙ Built 2006
LEASED 10/22/19- Rent
- Rent Per SQFT
- $2,275
- $0.74
-
15676 W Vernon Avenue Goodyear, 3
- 3 beds 3 baths ∙ 3,095 Sqft ∙ Built 2007 3 beds 3 baths ∙ 3,095 Sqft ∙ Built 2007
LEASED 07/10/20- Rent
- Rent Per SQFT
- $2,600
- $0.84
-
14596 W Columbus Avenue Goodyear, 4
- 5 beds 4 baths ∙ 3,455 Sqft ∙ Built 2002 5 beds 4 baths ∙ 3,455 Sqft ∙ Built 2002
LEASED 05/01/19- Rent
- Rent Per SQFT
- $2,750
- $0.80
-
15145 W Elm Street Goodyear, 5
- 4 beds 3 baths ∙ 3,712 Sqft ∙ Built 2007 4 beds 3 baths ∙ 3,712 Sqft ∙ Built 2007
LEASED 10/15/19- Rent
- Rent Per SQFT
- $2,800
- $0.75
PROPERTY LISTING DETAILS
The Rodney Jackson Company
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6122684
Last Updated: 08/26/2020
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.
