Acquisition Analysis — 2756 E Virginia St, Agritopia
Acquisition Underwriting 2756 E Virginia St Agritopia · Gilbert, AZ 85296 View MLS Listing
$1,275,000Ask
$346$/Sqft
153DOM
5 Bed· 3 Bath· 3,688 Sqft· 8,370 Lot· Pool + Spa· Basement (3 BR + Bonus)· Plan 2 · Scott Homes 2005· Listed $1.2M → $1.275M

Conventional Analysis

First + Second Structure

Lender Notes

Structuring the conventional purchase as a simultaneous first and second avoids jumbo loan requirements and their heavy reserve obligations. The first loan at 65% LTV (rather than maxing the $840K conforming limit) secures better rate pricing, while the second is a HELOC at prime plus approximately two points, interest-only during a three to five year draw period. After the draw period, the HELOC amortizes over the remaining term at whatever rate prime dictates at that point.

On the refi side, a non-QM refinance at 90% LTV can wrap both loans into a single payment with no mortgage insurance. This is preferable to a conventional refi, which caps at the $840K conforming limit and would still require a second loan for the remaining balance. A rate-and-term refi keeps the payment lower; a cash-out refi at the full 90% LTV unlocks available equity but increases the monthly by roughly $1,000.

Neighborhood Pulse

Absorption & Market Timing

Quarterly Volume (3,600+ Sqft)
Price Distribution
All 23 Sales — Last 24 Months
Address Closed Sold Price $/Sqft Sqft Bd/Ba DOM SP/LP

Hard Money Analysis

Three Scenarios

Assumptions

Terms

    Strategy

    Deal Structure

    Hard money purchase (cash-equivalent close) → lender funds $100K remodel at close → 4-month remodel while collecting $3,800/mo rent → conventional refi at 80% ARV → pay off hard money → recover capital.

    Holding Period

    Monthly Carry

    Market Data

    Comparable Sales

    --
    Median $/Sqft
    --
    Avg Sold
    --
    Range
    Address Closed Sqft Bd/Ba Sold $/Sqft Pool DOM

    Agritopia basement homes, within 15% of subject sqft (3,135–4,241), closed last 12 months.

    Live AZ Co · Josh Hogan · (480) 369-2880