Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Floor Plan
Copied
Floor Plan
Photo
Floor Plan
Photo
See all photos

$899,900

Sale Pending
13566 N 93rd Pl, Scottsdale, AZ 85260
4 Beds
3 Baths
2,671 Square Feet
0.16 Acres Lot
Built in 1996
Sale Pending
Units n/a
Checked: 19 hours ago
Updated: Jun 14, 2025 at 03:12AM

Investment Summary


Monthly Cash Flow
-$2,352
Cap Rate
3.1%
Cash-on-Cash Return
-13.6%
Debt Coverage Ratio
0.50
Internal Rate of Return (5 years)
-9.2%

Property Description


0.16 Acres Lot
Built in 1996
Sale Pending
Units n/a

Exquisite 4-bedroom home with 3-car garage that has epoxy floors, refreshing pool, & spa filled with sleek, modern touches & water features. Large living & dining room, along w/the desirable great room enhanced by a cozy fireplace & surround sound that are perfect for entertaining. Newer HVAC (Trane units), New roof underlayment & NEW water heater w/ warranty. Gourmet kitchen displays SS appliances, a pantry, an island w/a breakfast bar, granite counters, water softener &breakfast nook. Owner's retreat offers balcony access, an ensuite w/ gorgeous soaking tub & glass walk-in shower w/ Kohler fixtures. Outside, the wonderful backyard invites endless outdoor activities & relaxation! A covered patio, shades, built-in BBQ, pool, & turf to complete the picture. Don't miss this!!

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Attch'd Gar Cabinets, Electric Door Opener
  • Details: Garage Door Opener, Direct Access
  • Garage Spaces: 3
  • Spaces Total: 3

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Total): 3.0

Interior Features

  • # of Stories: 2
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Wood
  • Roof Material: Tile
  • Pool: Yes

HOA

  • Has HOA: Yes
  • Association: ENCANTADA
  • HOA Fee: $220/quarterly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 21741952
  • Lot Size: 7143 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Spanish
  • Year Built: 1996

Tax Information

  • Annual Tax: $3,084

Utilities

  • Water & Sewer: Public
  • Heating: Natural Gas
  • Cooling: Central Air, Ceiling Fan(s)

Location

  • County: Maricopa

Listing Details


Listed by:
Adam Prather
Russ Lyon Sotheby's International Realty
(480) 757-9247

Source:
Arizona Regional Multiple Listing Service (ARMLS)
MLS#: 6864389
Arizona Regional Multiple Listing Service (ARMLS)

Investment Summary


Monthly Cash Flow
-$2,352
Cap Rate
3.1%
Cash-on-Cash Return
-13.6%
Debt Coverage Ratio
0.50
Internal Rate of Return (5 years)
-9.2%

Purchase Details

Find an Agent

Purchase price:
$899,900
Amount financed:
-$719,920
Down payment:
$179,980
Closing costs:
$26,997
Rehab costs:
$0
Initial cash invested:
$206,977
Square feet:
2,671
Cost per square foot:
$337
Monthly rent per square foot:
$1.46

Financing Details

Find a Lender

Loan amount:
$719,920
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.840%
Principal & interest:
$4,713
Property tax:
$257
Insurance:
$273
Private mortgage insurance (PMI):
$0
Monthly payment:
$5,243

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,900 $46,800
Vacancy loss: (6%)
6% -$234 -$2,808
Operating income:
$3,666 $43,992

Operating Expenses


% Rent Monthly Yearly
Property taxes: (7%)
7%-$257-$3,084
Insurance: (7%)
7%-$273-$3,276
Property management: (8%)
8%-$312-$3,744
Repairs & maintenance: (5%)
5%-$195-$2,340
Capital expenditures: (5%)
5%-$195-$2,340
HOA fees: (2%)
2%-$73-$876
Total operating expenses: (33%)
33%-$1,305-$15,660

Cash Flow


Monthly Yearly
Net operating income:
$2,361 $28,332
Mortgage payments:
-$4,713 -$56,556
Cash flow:
$2,352 $28,224