Housing Angels - Short Sale Specialists Action for Autism

602-745-1111
702-570-1211

Twitter Housing Angels Facebook Housing Angels Linked In Housing Angels Housing Angel Seminars
Seminars & Events

Para Información en Español!
Serving PHOENIX, AZ and LAS VEGAS, NV and the surrounding areas

A beautiful home built in 2007 on the corner lot of a Golf Course Community

View Flyer

Basic Features
$89,000.00 4573961 1659 3 2.00 Saved by an Angel 11741 W Madison Street Avondale, AZ 85323

Feature Details
Corner lot 2007 1

Additional Information

Income Scenario Estimater
Sale Price:  
Estimated Closing Cost %:  
Yearly Real Estate Taxes:  
Yearly HOA Fees:  
Monthly Rent:  
Yearly Homeowners Insurance:  
 
 
Total Investment
Purchase Price: $89,000.00
Estimated Closing Costs 1.00 %: $890.00
Total Investment: $89,890.00
 
First Year Returns
Rent (12 Months): $10,680.00
Management Fees (12 Months): $1,068.00
First Year Net Income (12 months): $8,036.00
First Year Option Price: $106,800.00
Estimated Closing Costs on Option Purchase 3.50 %: $3,738.00
Total Return (If Option Exercised at End of Year 1): $111,098.00
Return on Investment (If Option Exercised at End of Year 1)
In Dollars: $21,208.00
As a Percentage: 23.59 %
 
Second Year Returns
Rent (24 Months): $21,360.00
Management Fees (24 Months): $2,136.00
Second Year Net Income (24 months): $16,072.00
Second Year Option Price: $106,800.00
Estimated Closing Costs on Option Purchase 3.50 %: $3,738.00
Total Return (If Option Exercised at End of Year 2): $119,134.00
Return on Investment (If Option Exercised at End of Year 2):
In Dollars: $29,244.00
As a Percentage: 32.53 %
As an Annual Percentage: 16.27 %
 
Third Year Returns
Rent (36 Months): $32,040.00
Management Fees (36 Months): $3,204.00
Third Year Net Income (36 months): $24,108.00
Third Year Option Price: $117,480.00
Estimated Closing Costs on Option Purchase 6.00 %: $7,048.80
Total Return (If Option Exercised at End of Year 3): $134,539.20
Return on Investment (If Option Exercised at End of Year 3):
In Dollars: $44,649.20
As a Percentage: 49.67 %
As an Annual Percentage: 16.56 %
Fourth Year Returns
Rent (48 Months): $42,720.00
Management Fees (48 Months): $4,272.00
Fourth Year Net Income (48 months): $32,144.00
Fourth Year Option Price: $117,480.00
Estimated Closing Costs on Option Purchase 6.00 %: $7,048.80
Total Return (If Option Exercised at End of Year 4): $142,575.20
Return on Investment (If Option Exercised at End of Year 4):
In Dollars: $52,685.20
As a Percentage: 58.61 %
As an Annual Percentage: 14.65 %

Agent
David Dziedzic
602-885-7234
View Agent


Back to Listings

Mortgage Calculator
 
Bought
Back
Owed $350,000 Investor paid $170,000 Payment went from $3,200 to $1,850
Bought
Back
Owed $420,000 Investor paid $175,000 Payment went from $$2,700 to $1,850
Saved Owed $188,000 Investor Paid $67,900 Payment went from $1,400 to $747
Saved Owed $2,000,000 Investor paid $685,000 Payment went from $12,000 to $5,000.
Saved Great golf course community
Saved Owed $200,000 Investor paid $85,000 Payment went from $2,000 to $935
Saved Owed $265,000 Investor paid $75,000 Payments went from $$2,135 to $945