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
Unbranded Virtual Tour
Photo
Photo
See all photos

$1,050,000

Sale Pending
6767 E Nightingale Star Cir, Scottsdale, AZ 85266
2 Beds
2 Baths
1,988 Square Feet
0.19 Acres Lot
Built in 1996
Sale Pending
Units n/a
Checked: 20 hours ago
Updated: Jun 13, 2025 at 03:03AM

Investment Summary


Monthly Cash Flow
-$2,088
Cap Rate
3.3%
Cash-on-Cash Return
-10.4%
Debt Coverage Ratio
0.58
Internal Rate of Return (5 years)
-6.1%

Property Description


0.19 Acres Lot
Built in 1996
Sale Pending
Units n/a

Siding to a lush natural preserve and tucked into a quiet cul-de-sac, this home captures stunning mountain views from every north-facing window and the patio — all just steps from the community amenities and shopping center. Inside, the popular Crista floorplan is loved for its open, airy feel, 12 foot soaring ceilings, and a large island kitchen that THIS OWNER HAS NOW BEAUTIFULLY UPDATED TO TODAY'S HIGHEST STANDARDS—wide open to the family room with its raised fireplace for seamless entertaining and everyday living. Thoughtfully designed, the split layout offers privacy, with the master suite well-separated from the spacious second bedroom and oversized den. The roof and HVAC have already been replaced, there's no carpeting, and the home is updated and upscale, but still warm and approachable. But what may truly take your breath away is the oversized outdoor living space. A sprawling patio of Travertine pavers is framed by a handcrafted raised stone planter, enhanced with exquisite lighting, a soothing fountain, and a BBQ island complete with stainless steel natural gas grill, prep space, and bar seating. Out front, the home boasts a beautifully landscaped, low-maintenance desert yard with curb appeal day and night, thanks to thoughtful exterior lighting. And because it sides to a natural preserve on the south, privacy and peace are built right in. This home must be experienced in person but here are some of the features, updates and upgrades: Private Mountain Views Close to Shopping, Dining, and Activities Fantastic Outdoor Living Spaces Tastefully Updated Throughout Private cul-de-sac location with no neighbor on two sides Incredible mountain views from inside and out Close to the club, dining, and Marketplace Roof and HVAC replaced Updated and upscale, yet still warm and approachable Soaring 12-foot ceilings with clerestory windows for natural light Plantation shutters throughout Alarm system, RO system, and soft water No carpet - easy-care large-format neutral tile flooring Beautiful marble hearth Large front den perfect for office or bonus space Spacious storage closet Stuccoed interior fence for privacy Stone Gas Fireplace With Raised Flagstone Hearth Surround Sound Fully remodeled kitchen with Taj Mahal Quartzite countertops Large island with contrasting paint for a custom look Light-colored cabinets with a soft gray glaze and brushed nickel pulls Tons of counter space, drawers, and pullouts High-end stainless steel appliances Pot filler faucet over gas cooktop Modern stainless steel vent hood Cachet Crème tile backsplash laid in an elegant herringbone pattern All windows on the north side of the home showcase mountain views Tons of smart, hidden storage Raised dual-sink vanity with cherry wood cabinets Slab granite counters with bullnose edging Frameless glass walk-in shower with natural stone surround Deep oval soaking tub set into a matching stone deck Rain shower head for a spa-like experience Neutral tile finishes throughout Tons of built-in storage 220V outlet for golf cart charging Utility sink for convenience Huge backyard and side yard with tons of travertine tile patio area Gorgeous stone raised planter area Built-in stainless steel BBQ with a spacious serving area Matching stone fountain Lush natural area with no neighbors to the south Large private front yard Beautiful exterior lighting to enjoy evenings outside Mountain views from the patio and yard Welcome to Terravita - Where Lifestyle is the True Luxury Dear Prospective Homebuyer, If you're considering making Terravita your home, know that you're not just buying a property; you're embracing a lifestyle that's rich, engaging, and brimming with opportunities. Terravita stands as a testament to a community that values experiences, relationships, and personal growth over mere bricks and mortar. Here, the house you buy is simply a gateway to the life you desire. A visit to Terravita's clubhouse and a brief tour of the amenities is essential - it's not just recommended; it's crucial. It is literally what you are buying. If you are just looking for a house, this is likely not the place for you. Dialing 480-488- 3456 can set you on a path to discovering a world where every day is a new adventure. This initial tour is more than just a walkthrough; it's an eye-opener to the vibrant, active lifestyle that awaits you. Many have said that understanding the depth and breadth of Terravita's amenities was a pivotal moment in their decision to join our community. We invite you to take the first step towards discovering if Terravita is the right fit for you. It's not just about finding a home; it's about finding a place where you can live your life to the fullest. The lifestyle you've dreamed of is here, waiting for you to embrace it. Remember, exploring Terravita starts with a tour of our clubhouse and amenities. Make that choice today and open the door to a world where life is rich, full, and wonderfully yours. Terravita is a guard gated 823 acre planned community which consists of many amenities including an 18 hole championship golf course, a 39,000 square foot newly remodeled clubhouse facility with 2 dining areas, a heated 25 meter pool with easy beach front entrance and hot tub, 6 tennis courts and a full-time tennis pro, a 13,000 square foot health and fitness center, community-wide 6 mile long walking and jogging trails, and extensive event calendar with fun-filled events for the dozens of social organizations. Terravita Golf and Country Club has been voted Best Master Planned Community and Best Private Golf Club numerous times by Ranking Arizona. Terravita was created by Del Webb and was their first non-age restricted community. Terravita golf course was created by PGA Hall of Fame member Billy Casper and designer Greg Nash. Terravita golf amenities include a pro shop, a large driving range, and four separate areas to practice chipping and putting.

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

Bedroom Information

  • # of Bedrooms: 2

Bathroom Information

  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 7
  • # of Stories: 1
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Stucco
  • Roof Material: Tile
  • Pool Community: Yes

HOA

  • Has HOA: Yes
  • Association: Terravita Community
  • HOA Fee: $316/monthly
  • Additional Association: CCMC
  • Additional HOA Fee: $456/quarterly

Land Information

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

Lot Information

  • Parcel ID: 21649663A
  • Lot Size: 8287 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 1996

Tax Information

  • Annual Tax: $2,039

Utilities

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

Location

  • County: Maricopa

Listing Details


Listed by:
Scott Gaertner
Keller Williams Arizona Realty
(602) 369-6601

Source:
Arizona Regional Multiple Listing Service (ARMLS)
MLS#: 6857541
Arizona Regional Multiple Listing Service (ARMLS)

Investment Summary


Monthly Cash Flow
-$2,088
Cap Rate
3.3%
Cash-on-Cash Return
-10.4%
Debt Coverage Ratio
0.58
Internal Rate of Return (5 years)
-6.1%

Purchase Details

Find an Agent

Purchase price:
$1,050,000
Amount financed:
-$840,000
Down payment:
$210,000
Closing costs:
$31,500
Rehab costs:
$0
Initial cash invested:
$241,500
Square feet:
1,988
Cost per square foot:
$528
Monthly rent per square foot:
$2.57

Financing Details

Find a Lender

Loan amount:
$840,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$4,969
Property tax:
$170
Insurance:
$357
Private mortgage insurance (PMI):
$0
Monthly payment:
$5,496

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$5,100 $61,200
Vacancy loss: (6%)
6% -$306 -$3,672
Operating income:
$4,794 $57,528

Operating Expenses


% Rent Monthly Yearly
Property taxes: (3%)
3%-$170-$2,039
Insurance: (7%)
7%-$357-$4,284
Property management: (8%)
8%-$408-$4,896
Repairs & maintenance: (5%)
5%-$255-$3,060
Capital expenditures: (5%)
5%-$255-$3,060
HOA fees: (9%)
9%-$468-$5,616
Total operating expenses: (38%)
38%-$1,913-$22,955

Cash Flow


Monthly Yearly
Net operating income:
$2,881 $34,572
Mortgage payments:
-$4,969 -$59,628
Cash flow:
$2,088 $25,056