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

$447,900

Under Contract
522 S 122nd Ln, Avondale, AZ 85323
4 Beds
2 Baths
2,068 Square Feet
0.20 Acres Lot
Built in 2002
Under Contract
Units n/a
Checked: 21 hours ago
Updated: Jun 21, 2025 at 03:17AM

Investment Summary


Monthly Cash Flow
-$762
Cap Rate
3.6%
Cash-on-Cash Return
-8.9%
Debt Coverage Ratio
0.64
Internal Rate of Return (5 years)
-4.6%

Property Description


0.20 Acres Lot
Built in 2002
Under Contract
Units n/a

NEW PRICE! Stunning Golf Course Home with Pool! Welcome to your dream home nestled on a desirable corner lot of a picturesque golf course. This spacious 4-bedroom, 2-bath residence boasts over 2,000 sq. ft. of thoughtfully designed living space, perfect for both relaxation and entertaining. Step inside to discover a beautifully updated kitchen featuring brand new cabinets, new dishwasher and disposal, all complemented by gorgeous quartz countertops. The open layout seamlessly connects the kitchen to the inviting living areas, making it perfect for family gatherings and social events. Don't forget, having your own private pool is a lifesaver on those warm Arizona days!

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: Dir Entry frm Garage, Electric Door Opener
  • Details: Garage Door Opener, Direct Access
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 7
  • # of Stories: 1

Exterior Features

  • Exterior Walls Materials: Stucco
  • Roof Material: Tile
  • Pool: Yes
  • Solar Panels: Yes

HOA

  • Has HOA: Yes
  • Association: Coldwater Springs
  • HOA Fee: $45/monthly

Land Information

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

Lot Information

  • Parcel ID: 50092385
  • Lot Size: 8717 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 2002

Tax Information

  • Annual Tax: $2,201

Utilities

  • Water & Sewer: Public
  • Heating: Natural Gas
  • Cooling: Central Air

Location

  • County: Maricopa

Listing Details


Listed by:
Shelly Hilton
Epique Realty
(541) 292-2249

Source:
Arizona Regional Multiple Listing Service (ARMLS)
MLS#: 6821835
Arizona Regional Multiple Listing Service (ARMLS)

Investment Summary


Monthly Cash Flow
-$762
Cap Rate
3.6%
Cash-on-Cash Return
-8.9%
Debt Coverage Ratio
0.64
Internal Rate of Return (5 years)
-4.6%

Purchase Details

Find an Agent

Purchase price:
$447,900
Amount financed:
-$358,320
Down payment:
$89,580
Closing costs:
$13,437
Rehab costs:
$0
Initial cash invested:
$103,017
Square feet:
2,068
Cost per square foot:
$217
Monthly rent per square foot:
$1.11

Financing Details

Find a Lender

Loan amount:
$358,320
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$2,120
Property tax:
$183
Insurance:
$161
Private mortgage insurance (PMI):
$0
Monthly payment:
$2,464

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,300 $27,600
Vacancy loss: (6%)
6% -$138 -$1,656
Operating income:
$2,162 $25,944

Operating Expenses


% Rent Monthly Yearly
Property taxes: (8%)
8%-$183-$2,201
Insurance: (7%)
7%-$161-$1,932
Property management: (8%)
8%-$184-$2,208
Repairs & maintenance: (5%)
5%-$115-$1,380
Capital expenditures: (5%)
5%-$115-$1,380
HOA fees: (2%)
2%-$46-$552
Total operating expenses: (35%)
35%-$804-$9,653

Cash Flow


Monthly Yearly
Net operating income:
$1,358 $16,296
Mortgage payments:
-$2,120 -$25,440
Cash flow:
$762 $9,144