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

$999,999

For Sale - Active
15682 W Wilshire Dr, Goodyear, AZ 85395
5 Beds
4 Baths
3,902 Square Feet
0.23 Acres Lot
Built in 2014
For Sale - Active
Units n/a
Checked: 1 day ago
Updated: Jul 17, 2025 at 06:13AM

Investment Summary


Monthly Cash Flow
-$3,128
Cap Rate
1.9%
Cash-on-Cash Return
-16.3%
Debt Coverage Ratio
0.34
Internal Rate of Return (5 years)
-11.8%

Property Description


0.23 Acres Lot
Built in 2014
For Sale - Active
Units n/a

Amazing 5 bedroom ,3 bath plus powder room Family home located in gated Portales community. To many upgrades to list including granite counter tops, artisian bathroom sinks ,decorative tile .Kitchen sink water filter ,SOLAR PAID INCLUDED . Newer dishwasher, microwave, disposal, garage door motors, water heater and MORE ! First floor master bedroom has raised double vanity ,garden tub, step in shower and large closet. Second floor has generous size loft ,all guest bedrooms have walk in closets and easy access to the TWO full size bathrooms . Front entry security door ,garage floor coating , back yard trees, paving stones and ceiling fans . Entire home has been beautifully maintained by current owners and needs no additional work . Move in ready ! COME AND LOOK !

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, Extnded Lngth Garage, Dir Entry frm Garage
  • Details: Garage Door Opener
  • Garage Spaces: 3
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 5

Bathroom Information

  • # of Baths (Total): 4.0

Interior Features

  • # of Stories: 2

Exterior Features

  • Exterior Walls Materials: Stucco
  • Roof Material: Tile

HOA

  • Has HOA: Yes
  • Association: Palm Valley
  • HOA Fee: $230/monthly

Land Information

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

Lot Information

  • Parcel ID: 50811382
  • Lot Size: 9910 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Santa Barbara/Tuscan
  • Year Built: 2014

Tax Information

  • Annual Tax: $4,482

Utilities

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

Location

  • County: Maricopa

Listing Details


Listed by:
Gary Laframboise
Mountain Gate Realty
(602) 616-6607

Source:
Arizona Regional Multiple Listing Service (ARMLS)
MLS#: 6853136
Arizona Regional Multiple Listing Service (ARMLS)

Investment Summary


Monthly Cash Flow
-$3,128
Cap Rate
1.9%
Cash-on-Cash Return
-16.3%
Debt Coverage Ratio
0.34
Internal Rate of Return (5 years)
-11.8%

Purchase Details

Find an Agent

Purchase price:
$999,999
Amount financed:
-$799,999
Down payment:
$200,000
Closing costs:
$30,000
Rehab costs:
$0
Initial cash invested:
$230,000
Square feet:
3,902
Cost per square foot:
$256
Monthly rent per square foot:
$0.82

Financing Details

Find a Lender

Loan amount:
$799,999
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$4,732
Property tax:
$374
Insurance:
$224
Private mortgage insurance (PMI):
$0
Monthly payment:
$5,330

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,200 $38,400
Vacancy loss: (6%)
6% -$192 -$2,304
Operating income:
$3,008 $36,096

Operating Expenses


% Rent Monthly Yearly
Property taxes: (12%)
12%-$374-$4,482
Insurance: (7%)
7%-$224-$2,688
Property management: (8%)
8%-$256-$3,072
Repairs & maintenance: (5%)
5%-$160-$1,920
Capital expenditures: (5%)
5%-$160-$1,920
HOA fees: (7%)
7%-$230-$2,760
Total operating expenses: (44%)
44%-$1,404-$16,842

Cash Flow


Monthly Yearly
Net operating income:
$1,604 $19,248
Mortgage payments:
-$4,732 -$56,784
Cash flow:
$3,128 $37,536