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

$317,000

For Sale - Active
41341 W Parkhill Dr, Maricopa, AZ 85138
4 Beds
3 Baths
2,015 Square Feet
0.12 Acres Lot
Built in 2009
For Sale - Active
Units n/a
Checked: 1 day ago
Updated: Jul 23, 2025 at 04:54AM

Investment Summary


Monthly Cash Flow
-$503
Cap Rate
3.8%
Cash-on-Cash Return
-8.3%
Debt Coverage Ratio
0.66
Internal Rate of Return (5 years)
-4.0%

Property Description


0.12 Acres Lot
Built in 2009
For Sale - Active
Units n/a

100-Day Home Warranty coverage available at closing. Seller may consider buyer concessions if made in an offer. Check out this stunner! This home has Fresh Interior Paint, Partial flooring replacement in some areas. Discover a bright interior tied together with a neutral color palette. Meal prep is a breeze in the kitchen, complete with a spacious center island. Relax in your primary suite with a walk in closet included. The primary bathroom is fully equipped with a separate tub and shower, double sinks, and plenty of under sink storage. Take it easy in the fenced in back yard. The covered sitting area makes it great for BBQs! Hurry, this won't last long!

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: Open, Covered, Garage
  • Garage Spaces: 2
  • Spaces Total: 0

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Total): 3.0

Interior Features

  • # of Stories: 2

Exterior Features

  • Exterior Walls Materials: Other
  • Roof Material: Tile

HOA

  • Has HOA: Yes
  • Association: Rancho El Dorado Pha
  • HOA Fee: $79/monthly

Land Information

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

Lot Information

  • Parcel ID: 512450790
  • Lot Size: 5401 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 2009

Tax Information

  • Annual Tax: $1,994

Utilities

  • Water & Sewer: Public
  • Heating: Natural Gas
  • Cooling: Other

Location

  • County: Pinal

Listing Details


Listed by:
Tara Jones
Opendoor Brokerage, LLC
(480) 568-2791

Source:
Arizona Regional Multiple Listing Service (ARMLS)
MLS#: 6852374
Arizona Regional Multiple Listing Service (ARMLS)

Investment Summary


Monthly Cash Flow
-$503
Cap Rate
3.8%
Cash-on-Cash Return
-8.3%
Debt Coverage Ratio
0.66
Internal Rate of Return (5 years)
-4.0%

Purchase Details

Find an Agent

Purchase price:
$317,000
Amount financed:
-$253,600
Down payment:
$63,400
Closing costs:
$9,510
Rehab costs:
$0
Initial cash invested:
$72,910
Square feet:
2,015
Cost per square foot:
$157
Monthly rent per square foot:
$0.89

Financing Details

Find a Lender

Loan amount:
$253,600
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$1,500
Property tax:
$166
Insurance:
$126
Private mortgage insurance (PMI):
$0
Monthly payment:
$1,792

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$1,800 $21,600
Vacancy loss: (6%)
6% -$108 -$1,296
Operating income:
$1,692 $20,304

Operating Expenses


% Rent Monthly Yearly
Property taxes: (9%)
9%-$166-$1,994
Insurance: (7%)
7%-$126-$1,512
Property management: (8%)
8%-$144-$1,728
Repairs & maintenance: (5%)
5%-$90-$1,080
Capital expenditures: (5%)
5%-$90-$1,080
HOA fees: (4%)
4%-$79-$948
Total operating expenses: (39%)
39%-$695-$8,342

Cash Flow


Monthly Yearly
Net operating income:
$997 $11,964
Mortgage payments:
-$1,500 -$18,000
Cash flow:
$503 $6,036