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

Investment home in Goodyear - estimated price

View Flyer

Basic Features
$171,000.00 4640918 2595 3 2.50 Saved by an Angel 2723 N 145th Ave Goodyear, AZ 85395

Feature Details
2005

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: $171,000.00
Estimated Closing Costs 1.00 %: $1,710.00
Total Investment: $172,710.00
 
First Year Returns
Rent (12 Months): $23,400.00
Management Fees (12 Months): $2,340.00
First Year Net Income (12 months): $17,312.00
First Year Option Price: $205,200.00
Estimated Closing Costs on Option Purchase 3.50 %: $7,182.00
Total Return (If Option Exercised at End of Year 1): $215,330.00
Return on Investment (If Option Exercised at End of Year 1)
In Dollars: $42,620.00
As a Percentage: 24.68 %
 
Second Year Returns
Rent (24 Months): $46,800.00
Management Fees (24 Months): $4,680.00
Second Year Net Income (24 months): $34,624.00
Second Year Option Price: $205,200.00
Estimated Closing Costs on Option Purchase 3.50 %: $7,182.00
Total Return (If Option Exercised at End of Year 2): $232,642.00
Return on Investment (If Option Exercised at End of Year 2):
In Dollars: $59,932.00
As a Percentage: 34.70 %
As an Annual Percentage: 17.35 %
 
Third Year Returns
Rent (36 Months): $70,200.00
Management Fees (36 Months): $7,020.00
Third Year Net Income (36 months): $51,936.00
Third Year Option Price: $225,720.00
Estimated Closing Costs on Option Purchase 6.00 %: $13,543.20
Total Return (If Option Exercised at End of Year 3): $264,112.80
Return on Investment (If Option Exercised at End of Year 3):
In Dollars: $91,402.80
As a Percentage: 52.92 %
As an Annual Percentage: 17.64 %
Fourth Year Returns
Rent (48 Months): $93,600.00
Management Fees (48 Months): $9,360.00
Fourth Year Net Income (48 months): $69,248.00
Fourth Year Option Price: $225,720.00
Estimated Closing Costs on Option Purchase 6.00 %: $13,543.20
Total Return (If Option Exercised at End of Year 4): $281,424.80
Return on Investment (If Option Exercised at End of Year 4):
In Dollars: $108,714.80
As a Percentage: 62.95 %
As an Annual Percentage: 15.74 %

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