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
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$365,000

Sold
14244 W Indianola Ave, Goodyear, AZ 85395
4 Beds
3 Baths
2,635 Square Feet
0.16 Acres Lot
Built in 2001
Sold
Units n/a
Checked: 1 day ago
Updated: Jul 23, 2025 at 12:20AM

Investment Summary


Monthly Cash Flow
-$62
Cap Rate
5.5%
Cash-on-Cash Return
-0.9%
Debt Coverage Ratio
0.96
Internal Rate of Return (5 years)
3.1%

Property Description


0.16 Acres Lot
Built in 2001
Sold
Units n/a

IMPECCABLE! This 2-Story, 4 bedrooms, 3 bathrooms & a Large Open Loft is just stunning. The exterior & interior of the home are newly painted. You will love the incredibly remodeled kitchen which includes new quartz counter tops, kitchen island, brand-new stainless-steel appliances including a refrigerator. It showcases an eat-in dining area & family room. 1st level includes a full bedroom with an exit door & bathroom. The formal dining & family area lead to a staircase that brings you to the large open loft, 2 additional bedrooms & an extended master bedroom with two walk-in closets & master bathroom. The backyard includes fruit trees, gardening area & a gated swimming pool. 2-Car Garage & lots of home privacy. Near community park, shopping, schools, restaurants, I-10Hwy, 303Loop & more.

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: Electric Door Opener, RV Gate
  • Details: Garage Door Opener
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Total): 3.0

Interior Features

  • # of Stories: 2

Exterior Features

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

HOA

  • Has HOA: Yes
  • Association: Sunrise @ Wigwam
  • HOA Fee: $44/monthly

Land Information

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

Lot Information

  • Parcel ID: 50801247
  • Lot Size: 6929 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 2001

Tax Information

  • Annual Tax: $2,673

Utilities

  • Heating: Electric
  • Cooling: Central Air, Ceiling Fan(s)

Location

  • County: Maricopa

Listing Details


Listed by:
Fred Delgado
Keller Williams Realty Professional Partners
(623) 939-8900

Source:
Arizona Regional Multiple Listing Service (ARMLS)
MLS#: 6174301
Arizona Regional Multiple Listing Service (ARMLS)

Investment Summary


Monthly Cash Flow
-$62
Cap Rate
5.5%
Cash-on-Cash Return
-0.9%
Debt Coverage Ratio
0.96
Internal Rate of Return (5 years)
3.1%

Purchase Details

Find an Agent

Purchase price:
$365,000
Amount financed:
-$292,000
Down payment:
$73,000
Closing costs:
$10,950
Rehab costs:
$0
Initial cash invested:
$83,950
Square feet:
2,635
Cost per square foot:
$139
Monthly rent per square foot:
$1.06

Financing Details

Find a Lender

Loan amount:
$292,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,727
Property tax:
$223
Insurance:
$196
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,146

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,800 $33,600
Vacancy loss: (6%)
6% -$168 -$2,016
Operating income:
$2,632 $31,584

Operating Expenses


% Rent Monthly Yearly
Property taxes: (8%)
8%-$223-$2,673
Insurance: (7%)
7%-$196-$2,352
Property management: (8%)
8%-$224-$2,688
Repairs & maintenance: (5%)
5%-$140-$1,680
Capital expenditures: (5%)
5%-$140-$1,680
HOA fees: (2%)
2%-$44-$528
Total operating expenses: (35%)
35%-$967-$11,601

Cash Flow


Monthly Yearly
Net operating income:
$1,665 $19,980
Mortgage payments:
-$1,727 -$20,724
Cash flow:
$62 $744