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

$418,500

Sold
4947 E Mining Camp St, Apache Junction, AZ 85119
4 Beds
3 Baths
1,953 Square Feet
1.00 Acres Lot
Built in 2005
Sold
Units n/a
Checked: 23 hours ago
Updated: May 31, 2025 at 03:31AM

Investment Summary


Monthly Cash Flow
-$361
Cap Rate
5.3%
Cash-on-Cash Return
-4.5%
Debt Coverage Ratio
0.84
Internal Rate of Return (5 years)
-0.4%

Property Description


1.00 Acres Lot
Built in 2005
Sold
Units n/a

Looking for true AZ lifestyle, Magnificent Superstition Mnt views, abundant wildlife and spectacular sunrises & sunsets? Look no further than this amazing 4BR 2.5 BA home, offering private front courtyard, split floor plan and upgrades t/o. Beautiful alder cabinets, solid wood doors, vegas, arches and niches enhance the warm, comfortable SantaFe feel of this special property. The gourmet kitchen complete with SS appliances & breakfast bar is open to the great room that features FP & formal dining area. Master suite includes large walk in closet, separate tub and shower, custom tile and hand painted sinks. Whether entertaining family and friends on the large patio, enjoying a perfect AZ sunset by the fire pit or star-gazing from the view deck, you will LOVE this special home! In addition great access to shopping and freeway, separate "man cave" workshop, oversized garage, 2 RV gates, Block wall and room for a multitude of uses.

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, Extnded Lngth Garage, RV Gate, RV Access/Parking
  • Details: Garage Door Opener, RV Access/Parking
  • Garage Spaces: 3
  • Spaces Total: 3

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Total): 3.0

Interior Features

  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Other
  • Roof Material: Rolled/Hot Mop

Land Information

  • Land Use: Residential
  • Land Use Subtype: Rural/Agricultural

Lot Information

  • Parcel ID: 10016009D
  • Lot Size: 43560 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Territorial/Santa Fe
  • Year Built: 2005

Tax Information

  • Annual Tax: $1,909

Utilities

  • Heating: Electric
  • Cooling: Ceiling Fan(s)

Location

  • County: Pinal

Listing Details


Listed by:
Barbara Schultz
Coldwell Banker Realty
(480) 834-9131

Source:
Arizona Regional Multiple Listing Service (ARMLS)
MLS#: 5696594
Arizona Regional Multiple Listing Service (ARMLS)

Investment Summary


Monthly Cash Flow
-$361
Cap Rate
5.3%
Cash-on-Cash Return
-4.5%
Debt Coverage Ratio
0.84
Internal Rate of Return (5 years)
-0.4%

Purchase Details

Find an Agent

Purchase price:
$418,500
Amount financed:
-$334,800
Down payment:
$83,700
Closing costs:
$12,555
Rehab costs:
$0
Initial cash invested:
$96,255
Square feet:
1,953
Cost per square foot:
$214
Monthly rent per square foot:
$1.48

Financing Details

Find a Lender

Loan amount:
$334,800
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.890%
Principal & interest:
$2,203
Property tax:
$159
Insurance:
$203
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,565

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,900 $34,800
Vacancy loss: (6%)
6% -$174 -$2,088
Operating income:
$2,726 $32,712

Operating Expenses


% Rent Monthly Yearly
Property taxes: (5%)
5%-$159-$1,910
Insurance: (7%)
7%-$203-$2,436
Property management: (8%)
8%-$232-$2,784
Repairs & maintenance: (5%)
5%-$145-$1,740
Capital expenditures: (5%)
5%-$145-$1,740
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (30%)
30%-$884-$10,610

Cash Flow


Monthly Yearly
Net operating income:
$1,842 $22,104
Mortgage payments:
-$2,203 -$26,436
Cash flow:
$361 $4,332