Work with a dedicated Real Estate Advisor who will take your financial preferences and help you select and acquire properties that fit your criteria. Learn more

12441 N 82nd Avenue Peoria, AZ 85381

3 Beds 2 Baths 2,492 sqft Built 2003

$565,000

List Price

$2,170

$2K - $2.4K

Rent Est.

PROPERTY INFO

SINGLE-FAMILY
July 13, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 2003
  • Price/Sqft : $226.73
  • 1 Days on Market
  • MLS # : 6263590
  • Updated Date : 07/13/2021 at 01:17
CONSTRUCTION
  • Beds : 3
  • Floor Size : 2,492 sqft
  • Baths : 2 full
Listing Agent

Hague Partners

Listing Agent's Description

Gorgeous North Peoria Home! Don't miss out on the opportunity to own this impressive and meticulously maintained 3 bedroom, 2 bathroom home that sits on an over-sized lot. Loads of updates with plank tile flooring, newer carpets, updated kitchen and bathrooms! Formal dining and living area within double doors near the entry, plus an open and spacious great room. Kitchen is tastefully designed with granite counters complimented by stunning back splash and stainless steel appliances. Split floorplan, well sized secondary rooms, tiled showers, and a large master retreat with full en-suite that includes a separate shower and tub, double sinks and walk-in closet. Enjoy the outdoors during the evenings around the built-in fire pit, or summer days in the cool pool!

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Twin Palms

NeighborhoodNIR Market*CityMarket2010Year20002019120k140k160k180k200k220k240k260k280k300k320k340k360kPrice in $109k363k

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

Neighborhood: Twin Palms

NeighborhoodNIR Market*CityMarket2010Year20002019 Q2110012001300140015001600170018001900200021002200Rent in $10182286

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

SCHOOLS

NAME EDUCATIONAL LEVEL SCHOOL TYPE # OF STUDENTS # OF TEACHERS GREATSCHOOLS RATING
Centennial High School High Regular 2,096 85 6
Centennial High School High Unknown NA

Centennial High School

  • Education Level: High
  • # of students: 2,096
  • # of teachers: 85
6
GreatSchools Rating

Centennial High School

  • Education Level: High
  • # of students:
  • # of teachers:
NA
GreatSchools Rating
 

$508,500$621,500$565,000

PURCHASE PRICE

$1,953$2,387$2,170

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,170
EXPENSES Loan Payment -$1,962
Property Tax -$373
Property Insurance -$76
HOA -$50
Property Management Fees -$99
CASH FLOW
-$391

This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 14% of earned rent to cover both maintenance and periods of vacancy.

$565,000

PROJECTED PRICE

$2,170

PROJECTED RENT

0.38%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.35%
Appreciation Year (1-5) 6.7%
Maintenance Year (1-5) 8.00%
Vacancy 6.24%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$200k$400k$600k$800k$1.0M$1.2M$1.4M$1.6M

PROJECTED ANNUAL CASH FLOW

11530-$10k-$5.0k$0.0$5.0k$10k$15k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$200k$400k$600k$800k$1.0M$1.2M$1.4M$1.6M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$155,475

INVESTMENT

$155,475

Down Payment
$141,250
Rehab Estimate
$5,750
Closing Costs
$8,475

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 60% down payment or higher enables the proceeds from the asset to cover all costs.

$1,962

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $141,250
Loan Amount $423,750
See What Happens When You Reinvest Cash Flow

2.08

YEARS SAVED

$7,845

INTEREST SAVED

CASH FLOW REINVESTMENT

The time & interest saved by applying each month's positive cash flow towards loan principal pay down.

  • $0

    LIST RENT
  • $0

    LIST RENT PER SQFT
  • $2,075

    COMP ESTIMATED VALUE
  • $0.83

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$1,8953$1,9004$1,9505$1,950
$1,950
RENT COMPS ANALYSIS
  • 12441 N 82nd Avenue Peoria, AZ 1
    • 3 beds 2 baths ∙ 2,492 Sqft ∙ Built 2003 3 beds 2 baths ∙ 2,492 Sqft ∙ Built 2003
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 8004 W Eugie Avenue Peoria, AZ 2
    • 4 beds 3 baths ∙ 2,337 Sqft ∙ Built 1994 4 beds 3 baths ∙ 2,337 Sqft ∙ Built 1994
    LEASED 05/27/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,895
    • $0.81
    •  
  • 7737 W Dreyfus Drive Peoria, AZ 3
    • 3 beds 3 baths ∙ 2,204 Sqft ∙ Built 1985 3 beds 3 baths ∙ 2,204 Sqft ∙ Built 1985
    LEASED 06/15/21
    • Rent
    • Rent Per SQFT
    •  
    • $1,900
    • $0.86
    •  
  • 8847 W Anthony Joseph Lane Peoria, AZ 4
    • 3 beds 3 baths ∙ 2,342 Sqft ∙ Built 1994 3 beds 3 baths ∙ 2,342 Sqft ∙ Built 1994
    LEASED 05/28/21
    • Rent
    • Rent Per SQFT
    •  
    • $1,950
    • $0.83
    •  
  • 8880 W Greer Avenue Peoria, AZ 5
    • 4 beds 3 baths ∙ 2,342 Sqft ∙ Built 1995 4 beds 3 baths ∙ 2,342 Sqft ∙ Built 1995
    LEASED 02/17/21
    • Rent
    • Rent Per SQFT
    •  
    • $1,950
    • $0.83
    •  
PROPERTY LISTING DETAILS
Roman Kushmakov
Hague Partners
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6263590
Last Updated: 07/13/2021
support@investimateroi.com

Indicates a property listed by a real estate brokerage other than HomeUnion/Investimate by Mynd. All information should be verified by the recipient and none is guaranteed as accurate by ARMLS. Copyright (c) 2021 Arizona Regional Multiple Listing Service, Inc. All rights reserved.

BESbswy