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

2 Bedroom, 2 bath with a private pool

View Flyer

Basic Features
$94,600.00 4642826 1383 2 2.00 Saved by an Angel Tierra Buena & 40th St - Phoenix, AZ 85032

Feature Details

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: $94,600.00
Estimated Closing Costs 1.00 %: $946.00
Total Investment: $95,546.00
 
First Year Returns
Rent (12 Months): $13,320.00
Management Fees (12 Months): $1,332.00
First Year Net Income (12 months): $9,914.00
First Year Option Price: $113,520.00
Estimated Closing Costs on Option Purchase 3.50 %: $3,973.20
Total Return (If Option Exercised at End of Year 1): $119,460.80
Return on Investment (If Option Exercised at End of Year 1)
In Dollars: $23,914.80
As a Percentage: 25.03 %
 
Second Year Returns
Rent (24 Months): $26,640.00
Management Fees (24 Months): $2,664.00
Second Year Net Income (24 months): $19,828.00
Second Year Option Price: $113,520.00
Estimated Closing Costs on Option Purchase 3.50 %: $3,973.20
Total Return (If Option Exercised at End of Year 2): $129,374.80
Return on Investment (If Option Exercised at End of Year 2):
In Dollars: $33,828.80
As a Percentage: 35.41 %
As an Annual Percentage: 17.71 %
 
Third Year Returns
Rent (36 Months): $39,960.00
Management Fees (36 Months): $3,996.00
Third Year Net Income (36 months): $29,742.00
Third Year Option Price: $124,872.00
Estimated Closing Costs on Option Purchase 6.00 %: $7,492.32
Total Return (If Option Exercised at End of Year 3): $147,121.68
Return on Investment (If Option Exercised at End of Year 3):
In Dollars: $51,575.68
As a Percentage: 53.98 %
As an Annual Percentage: 17.99 %
Fourth Year Returns
Rent (48 Months): $53,280.00
Management Fees (48 Months): $5,328.00
Fourth Year Net Income (48 months): $39,656.00
Fourth Year Option Price: $124,872.00
Estimated Closing Costs on Option Purchase 6.00 %: $7,492.32
Total Return (If Option Exercised at End of Year 4): $157,035.68
Return on Investment (If Option Exercised at End of Year 4):
In Dollars: $61,489.68
As a Percentage: 64.36 %
As an Annual Percentage: 16.09 %

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