Scottsdale Haven - Great Buy!

Ranch Floorplan with crawl space or unfinished basement.

 2 bedroom, 2 bath, 2 or 3 car garage

 Floorplan with crawl space is 1385 total sq. ft,

 Floorplan with unfinished basement is 2738 total sq. ft. - 1385 sq.. ft. finished and 1353 sq. ft. unfinished

Home Model: Scottsdale, Lot 9 - Already Constructed

Investor Proposal for 5117 Vista Villas Pointe

Option 1:

Investor uses his money with no loan

$294,000.00 - Purchase Price

$1,200.00 - Taxes

$900.00 - Insurance

$2,100.00 - Total expense

$27,600.00 - Leaseback

$26,460.00 - Cash Flow

9% - Cash on Cash


Option #2

Investor puts 25% down & obtains loan for remainder

$294,000.00 - Purchase Price

$44,100.00 - 15% down

$249,900.00 - Principal Loan

$20,351.00 - Annual P&I

$900.00 - Taxes

$800.00 - Insurance

$22,051.00 - Total expense

$27,600.00 - Leaseback

$8,796.00 - Cash Flow

12% - Cash on Cash


HOA Features:

 Maintained landscaping on Austin Bluffs R.O.W. and Common Areas.

 Trash Removal.

 Snow removal, Streets including sidewalks.

Standard Features/Exterior:

 Stucco exterior w/ architectural pop-outs on all doors and windows.

 Monier Tile Roof. Color: Mesa.

 Stained Therma-Tru fiberglass exterior doors.

 Secured, gated courtyard entry.

 Covered front & rear patios..

 Stamped, colored exterior concrete courtyard & patio slabs.

 Motion sensor outdoor security lighting at garage, courtyard and rear patio.

 Secure court yard entry to garage and main entry.

 Natural gas service stub at rear patio for BBQ.

 Hose bibs and electric outlets at front court yard and rear patio.

 Landscaped front yard. Owner maintained.


Standard Features/Interior:

 Air Conditioning w/ Electronic Air Cleaner

 Finished, insulated garage and garage door w/ opener.

 R-38 Ceiling Insulation w/ R-13 walls.

 50 gal. Gas hot water heater.

 Gas fireplace w/ brass trim, Stack stone surround and wood beam mantle.

 Pre-wire satellite and phones in bedrooms and living room, Surround sound pre-wire in living room.

 Built-in book shelf above entertainment center.

 3’ doors with levered handles

 Space saving pocket doors.

 Vaulted ceilings w/ceiling fans in master bedroom and in living room area.

 Rounded corners and windows with knock down finish.

 Paint grade trim and interior doors w/ brushed nickel hardware.

 Ceramic Tile flooring in baths, laundry rooms.

 Carpet bedrooms and living room

Standard Features/Kitchen:

 Lowered soffit ceiling w/ recessed can lighting.

 Factory finished Hardwood flooring.

 Aristokraft Cabinets and Work Island w/ laminated counter tops, waterfall front edge and post form backsplash.

 Cast iron double bowl sink w/ Delta single lever faucet.

 Frigidaire Appliances: White.

 30” Gas range w/ Electric self cleaning oven.

 O-T-R Microwave / Hood.

 5- Cycle Dishwasher.

For more information

Email: buyers@connect2properties.com