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

$569,999

For Sale - Active
54416 W Quail Run Rd, Maricopa, AZ 85139
4 Beds
3 Baths
2,229 Square Feet
1.15 Acres Lot
Built in 2022
For Sale - Active
Units n/a
Checked: 1 day ago
Updated: Jul 10, 2025 at 03:48AM

Investment Summary


Monthly Cash Flow
-$367
Cap Rate
4.9%
Cash-on-Cash Return
-3.4%
Debt Coverage Ratio
0.86
Internal Rate of Return (5 years)
0.7%

Property Description


1.15 Acres Lot
Built in 2022
For Sale - Active
Units n/a

Nestled in the serene Sonoran landscape, this semi-custom retreat is where modern comfort meets wide-open freedom. Set on over an Acre lot this newer-build home is thoughtfully designed with the modern family in mind—including a private Casita perfect for guests, multigenerational living, or rental income. Step inside to a bright, open-concept living space featuring gorgeous flooring, designer ceiling fans, and a top-tier reverse osmosis water system. The heart of the home is a spacious gourmet kitchen with oversized island, farmhouse sink, granite countertops, custom tile backsplash, coffee bar, & tons of storage—perfect for everyday living and entertaining.The owner's suite is a private escape with a standalone soaking tub, walk-in shower, privacy glass, and a massive walk-in closet. Outside, the property offers unmatched functionality: " 3 RV gatestwo with electric openers and keypads in the front, and one at the rear for easy access " 2 oversized garages with openers and smart keypads for all your vehicles, tools, and toys " A dedicated dog wash station and a soon-to-be-installed dog run " A large fenced-in area (2/3 of the property)ideal for kids, pets, or your off-road gear " Enclosed animal pen with shade structure and wide rear gatebring your horses, goats, or hobby farm dreams Located just minutes from Box Canyon Shooting Range, horse and cattle arenas, and world-class off-roading trails, this is the ultimate basecamp for adventure seekers. Yet you're only 15-20 minutes from Maricopa's amenities, dining, and shopping. Whether you're craving space, functionality, or freedomthis property has it all.

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: Detached Garage, RV Gate, Extnded Lngth Garage, Electric Door Opener, Dir Entry frm Garage, RV Access/Parking
  • Details: Garage Door Opener, Direct Access
  • Garage Spaces: 4
  • Spaces Total: 0

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: Tile

Land Information

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

Lot Information

  • Parcel ID: 51047012D
  • Lot Size: 50169 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Ranch
  • Year Built: 2022

Tax Information

  • Annual Tax: $1,844

Utilities

  • Water & Sewer: Private, Shared Well
  • Heating: Electric
  • Cooling: Central Air, Ceiling Fan(s)

Location

  • County: Pinal

Listing Details


Listed by:
Kyler J Martin
eXp Realty
(480) 599-8019

Source:
Arizona Regional Multiple Listing Service (ARMLS)
MLS#: 6875378
Arizona Regional Multiple Listing Service (ARMLS)

Investment Summary


Monthly Cash Flow
-$367
Cap Rate
4.9%
Cash-on-Cash Return
-3.4%
Debt Coverage Ratio
0.86
Internal Rate of Return (5 years)
0.7%

Purchase Details

Find an Agent

Purchase price:
$569,999
Amount financed:
-$455,999
Down payment:
$114,000
Closing costs:
$17,100
Rehab costs:
$0
Initial cash invested:
$131,100
Square feet:
2,229
Cost per square foot:
$256
Monthly rent per square foot:
$1.62

Financing Details

Find a Lender

Loan amount:
$455,999
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$2,697
Property tax:
$154
Insurance:
$252
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,103

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$3,600 $43,200
Vacancy loss: (6%)
6% -$216 -$2,592
Operating income:
$3,384 $40,608

Operating Expenses


% Rent Monthly Yearly
Property taxes: (4%)
4%-$154-$1,844
Insurance: (7%)
7%-$252-$3,024
Property management: (8%)
8%-$288-$3,456
Repairs & maintenance: (5%)
5%-$180-$2,160
Capital expenditures: (5%)
5%-$180-$2,160
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (29%)
29%-$1,054-$12,644

Cash Flow


Monthly Yearly
Net operating income:
$2,330 $27,960
Mortgage payments:
-$2,697 -$32,364
Cash flow:
$367 $4,404