Summary
𝗠𝗲𝘀𝗮, 𝗔𝗭 𝗦𝗲𝗹𝗹𝗲𝗿 𝗙𝗶𝗻𝗮𝗻𝗰𝗶𝗻𝗴
𝟭𝟬 𝗬𝗘𝗔𝗥 𝗕𝗔𝗟𝗟𝗢𝗢𝗡
~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~
CONTACT MATT FOR INTEREST OR QUESTIONS :
630-303-9154
~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~
𝗣𝗥𝗢𝗣𝗘𝗥𝗧𝗬 𝗗𝗘𝗧𝗔𝗜𝗟𝗦 :
-
Mesa, AZ(85212 Zip Code)
- Single Family
- 6 Bedrooms
- 5 Bathrooms
- 4,900 Square Feet
- Salt Water Pool
- Entertainers Backyard
- Hot Tub
- Remodeled
- Fully Furnished
- Currently rented for $4,950/m to AirBnb Arbitrage Entity until
Mesa, AZ(85212 Zip Code)- Single Family
- 6 Bedrooms
- 5 Bathrooms
- 4,900 Square Feet
- Salt Water Pool
- Entertainers Backyard
- Hot Tub
- Remodeled
- Fully Furnished
- Currently rented for $4,950/m to AirBnb Arbitrage Entity until
10/24
- Average LTR between $5,000-$6,000
- Estimated Projection STR Annual Revenue of $130k-$140k
~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~
- Average LTR between $5,000-$6,000
- Estimated Projection STR Annual Revenue of $130k-$140k
~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~
𝗦𝗘𝗟𝗟𝗘𝗥 𝗙𝗜𝗡𝗔𝗡𝗖𝗜𝗡𝗚 𝗗𝗘𝗧𝗔𝗜𝗟𝗦 :
- $950,000 Purchase Price
- $150,000 Down Payment
- $800,000 Loan Balance
- 5.28% Interest Rate
- 30 Year Amortization Schedule
- $4,431/m Principal & Interest Payment (Seller will lower this to $3,500/m until October 2024)
- Taxes and Insurance Monthly Escrow Estimate of $471/m
- Estimated PITI of $4,902
- 10 Year Balloon
- $950,000 Purchase Price
- $150,000 Down Payment
- $800,000 Loan Balance
- 5.28% Interest Rate
- 30 Year Amortization Schedule
- $4,431/m Principal & Interest Payment (Seller will lower this to $3,500/m until October 2024)
- Taxes and Insurance Monthly Escrow Estimate of $471/m
- Estimated PITI of $4,902
- 10 Year Balloon
- Balloon Balance of $656,102 After 10 Years
~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~
~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~
𝗧𝗘𝗥𝗠𝗦 :
- Cash to Close of $175,000 + Closing Costs
- Cash to Close Breakdown : $150,000 Down Payment + $25,000 Assignment Fee + Closing Costs
~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~
𝗦𝗨𝗠𝗠𝗔𝗥𝗬 :
- $950,000 Purchase Price
- $150,000 Down Payment
- $800,000 Loan Balance
- Cash to Close of $175,000 + Closing Costs
- Cash to Close Breakdown : $150,000 Down Payment + $25,000 Assignment Fee + Closing Costs
~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~
𝗦𝗨𝗠𝗠𝗔𝗥𝗬 :
- $950,000 Purchase Price
- $150,000 Down Payment
- $800,000 Loan Balance
- 5.28% Interest Rate
- 30 Year Amortization Schedule
- $4,431/m Principal & Interest Payment (Seller will lower this to $3,500/m until October 2024)
- Taxes and Insurance Monthly Escrow Estimate of $471/m
- Estimated PITI of $4,902
- 10 Year Balloon
- Balloon Balance of $656,102 After 10 Years
- Cash to Close of $175,000 + Closing Costs
- Cash to Close Breakdown : $150,000 Down Payment + $25,000 Assignment Fee + Closing Costs
- 30 Year Amortization Schedule
- $4,431/m Principal & Interest Payment (Seller will lower this to $3,500/m until October 2024)
- Taxes and Insurance Monthly Escrow Estimate of $471/m
- Estimated PITI of $4,902
- 10 Year Balloon
- Balloon Balance of $656,102 After 10 Years
- Cash to Close of $175,000 + Closing Costs
- Cash to Close Breakdown : $150,000 Down Payment + $25,000 Assignment Fee + Closing Costs
~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~
CONTACT MATT FOR INTEREST OR QUESTIONS :
630-303-9154
~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~~
Rinse
And
Repeat 
Street View
Location
current deal
comparables
available
sold
#2
$123k
$99k
| Bedrooms | |
| Bathrooms | |
| Sq. footage |
Deals nearby
Available
Sold