Client Report (1) 1917 S 80TH AVE, Phoenix, AZ 85043 5580339 Residential $165,000 Single Family - Detached Beds/Baths: 3 / 2 Bedrooms Plus: 3 Approx SqFt: 1,466 / County Assessor Price/SqFt: $112.55 Year Built: 2003 Pool: None Encoded Features: 32RDO2G Exterior Stories: 1 # of Interior Levels: 1 Dwelling Type: Single Family - Detached Dwelling Styles: Detached Ele Sch Dist: 045 - Fowler Elementary District Elementary School: Sun Canyon School Jr. High School: Santa Maria Middle School Active Approx Lot SqFt: 5,938 / County Assessor Apx Lot Size Range: 1 - 7,500 Subdivision: CORDOVA ESTATES Tax Municipality: Phoenix Marketing Name: Planned Cmty Name: Model: Builder Name: Unknown Hun Block: 2177 W Map Code/Grid: Q31 Bldg Number: High School Dist #: 214 - Tolleson Union High School District High School: Sierra Linda High School Cross Streets: 83rd av & Buckeye Directions: South on 83rd Av to Durango. North to Pomo East to 80th Ave South to property. Public Remarks: This well kept 3 bedroom, 2 bath home is located close to parks, schools and is situated on a corner lot. The kitchen boasts granite countertops, stainless appliances, tile floors and tons of cabinet and counter space. Dining area has a bay window for added space. Master bedroom is spacious and bathroom has double sinks, bath and shower. Secondary rooms are also a nice size. The backyard is well designed with grass. Long term tenants have kept this home in great condition and it is ready for the next investor to take advantage of great lease terms! Features Approx SqFt Range: 1,401 - 1,600 Garage Spaces: 2 Carport Spaces: 0 Total Covered Spaces: 2 Slab Parking Spaces: 0 Parking Features: Electric Door Opener Pool - Private: No Pool Spa: None Horses: N Fireplace: No Fireplace Property Description: Corner Lot Landscaping: Desert Front; Yrd Wtring Sys Back Exterior Features: Patio; Covered Patio(s); Childrens Play Area Features: Vaulted Ceiling(s) Community Features: Children's Playgrnd Windows: Sunscreen(s) Room Details Kitchen Features: Disposal; Dishwasher; Pantry; Kitchen Island Master Bathroom: Full Bth Master Bdrm; Separate Shwr & Tub; Double Sinks Master Bedroom: Split Additional Bedroom: Mstr Bdr Walkin Clst Laundry: Wshr/Dry HookUp Only; Inside Laundry Dining Area: Formal; Eat-in Kitchen; Dining in LR/GR; Breakfast Room Basement Y/N: N Sep Den/Office Y/N: N Other Rooms: Great Room Construction & Utilities Architecture: Ranch Const - Finish: Painted; Stucco Construction: Frame - Wood Roofing: All Tile Fencing: Block Cooling: Refrigeration Heating: Electric Heat Utilities: SRP; SW Gas Water: City Water Sewer: Sewer - Public Technology: Cable TV Avail; HighSpd Intrnt Aval; Security Sys Owned County, Tax and Financing County Code: Maricopa Legal Subdivision: LOT 34 CORDOVA ESTATES MCR 057401 AN: 104-32-230 Lot Number: 34 Town-Range-Section: 1N-1E-14 Cty Bk&Pg: Plat: Taxes/Yr: $1,005/2016 Ownership: Fee Simple New Financing: Cash; VA; FHA; Conventional Total Asum Mnth Pmts: $0 Down Payment: $0 Existing 1st Loan: Treat as Free&Clear Existing 1st Ln Trms: Disclosures: Seller Disc Avail; Agency Discl Req Possession: Tenant Rights Fees & Homeowner Association Information HOA Y/N: Y / $51 / Monthly HOA Transfer Fee: $450 HOA Name: Cordova Estates HOA Telephone: 4807594945 HOA 2 Y/N: N / / HOA 3 Y/N: / / Association Fee Incl: Common Area Maint; Street Maint Assoc Rules/Info: Prof Managed Listing Dates CDOM/ADOM: 12 / 12 Status Change Date: 03/24/2017 Listed by: Mosaic Properties (mosp01) Rec Center Fee Y/N: N / / Rec Center Fee 2 Y/N: N / / Land Lease Fee Y/N: N / $0 / PAD Fee Y/N: N / $0 / Pricing and Sale Info List Price: $165,000 Ttl Mthly Fee Equiv: $51 Cap Imprv/Impact Fee: $ 0 $ Cap Impv/Impt Fee 2:%0 % Listing Contract Info Special Listing Cond: N/A PROPERTY ADDRESS: 1917 S. 80th Ave. Phoenix, Az 85043 (83rd Ave & Buckeye) PROPERTY SUMMARY # of units 1 Building SQFT 1466 Levels 1 -‐Single Dwelling Type Single Family Bed/Bath 3bd/2ba Land SQFT 5,938 Year Built 2003 Subdivision Cordova Estates Pool/Jacuzzi N Current Rent $ 950.00 Market Rent $ 1,100.00 INVESTMENT SUMMARY Offering Price $ 165,000.00 Sqft 1466 Price PSF $ 112.55 Occupancy 100% NOI (Current) $ 7,167.00 NOI (Market) $ 8,967.00 Cap Rate (Current) 4.34% Cap Rate (Market) 5.43% EXPENSES Property Management Insurance Taxes Maintenance (yr avg) Repairs (yr avg) Other (hoa, etc) Total Operating Expense Expense / SF % of Gross Income INCOME Gross Potential Rent Less Expenses Net Operation Income Current Market $ 900.00 $ 620.00 $ 1,005.00 $ -‐ $ 1,096.00 $ 612.00 $ 4,233.00 $ 2.89 37% $ 900.00 $ 620.00 $ 1,005.00 $ -‐ $ 1,096.00 $ 612.00 $ 4,233.00 $ 2.89 32% Current Market $ 11,400.00 $ 13,200.00 $ 4,233.00 $ 4,233.00 $ 7,167.00 $ 8,967.00 (monthly fee x 12) (3yr avg) MLS #: 5580339 Prepared by Liz Morganroth All information should be verified by the recipient and none is guaranteed as accurate by ARMLS. DND2 ( D o N ot D isplay or D isclose) - the data in fields marked with DND2 is confidential, for agent use only, and may not be shared with customers or clients in any manner whatsoever. 04/05/2017 11:22 AM © 2017 ARMLS and FBS. DMCA Photos for MLS # 5580339 $165,000 1917 S 80TH AVE, Phoenix, AZ 85043 DSCN0733 DSCN0722 DSCN0723 Family Room DSCN0725 DSCN0726 MLS # 5580339 1917 S 80TH AVE, Phoenix, AZ 85043 $165,000 DSCN0727 DSCN0728 Master Bathroom DSCN0729 DSCN0724 DSCN0730 MLS # 5580339 1917 S 80TH AVE, Phoenix, AZ 85043 DSCN0732 $165,000 DSCN0731