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
REQUEST INFO
SCHEDULE APPOINTMENT
It's free, with no obligation
PROPERTY INFO
FACTS
- Single Family
- Built In 2007
- Price/Sqft : $206.81
- 2 Days on Market
- MLS # : 6179169
- Updated Date : 01/10/2021 at 04:31
CONSTRUCTION
- Beds : 2
- Floor Size : 2,321 sqft
- Baths : 2 full , 1 half
Listing Agent
A.z. & Associates
Listing Agent's Description
Look no more! An incredible property is waiting just for you here in popular Trilogy at Vistancia! This 2 bedroom plus Den & 2.5 bath home offers beautiful architectural detail**Cozy fireplace in the living room perfect for cooler months**Roomy bedrooms**Carpet in all the right places**Family Room and a Formal Dining Room**Gourmet kitchen offers ,Stainless Steel Appliances, Upgraded cabinetry, breakfast bar and Granite countertops with decorative Backsplash**You'll love the beautiful Master Suite providing a walk-in closet, and a spacious Master bath with dual-sinks and a Large tiled walk in shower**Great storage space in this home along with a 3 car garage**Gorgeous backyard comes with a covered patio and built-in tiled grill where you can enjoy relaxing afternoons*Come take a look!
SEE MORE
PRICE & RENT TRENDS
Neighborhood: Trilogy at Vistancia
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Trilogy at Vistancia
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $2,410 |
| EXPENSES | Loan Payment | -$1,667 |
| Property Tax | -$493 | |
| Property Insurance | -$72 | |
| HOA | -$86 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
-$8
|
||
This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 15% of earned rent to cover both maintenance and periods of vacancy.
$480,000
PROJECTED PRICE
$2,410
PROJECTED RENT
0.50%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.17% |
| Appreciation Year (1-5) | 2.3% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 6.60% |
| Length of Stay Years | 2 |
PROJECTED ACCUMULATED WEALTH
30 YEAR PROJECTION
- Cash Flow
- Appreciation
- Principal
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
TOTAL CASH OUT OF POCKET
INVESTMENT
$132,950
LOAN DETAILS
$1,667
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $120,000 |
| Loan Amount | $360,000 |
4.58
YEARS SAVED
$23,048
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$2,410
LIST RENT -
$1.04
LIST RENT PER SQFT
-
$2,538
COMP ESTIMATED VALUE -
$1.09
COMP AVG. RENT PER SQFT
Comps Range
-
13058 W Running Deer Trail Peoria, AZ 2
- 2 beds 3 baths ∙ 2,321 Sqft ∙ Built 2007 2 beds 3 baths ∙ 2,321 Sqft ∙ Built 2007
- Rent
- Rent Per SQFT
- $2,410
- $1.04
-
29791 N 129th Drive Peoria, AZ 1
- 2 beds 2 baths ∙ 2,193 Sqft ∙ Built 2009 2 beds 2 baths ∙ 2,193 Sqft ∙ Built 2009
LEASED 07/19/19- Rent
- Rent Per SQFT
- $2,400
- $1.09
-
13154 W Morning Vista Drive Peoria, AZ 3
- 2 beds 3 baths ∙ 2,252 Sqft ∙ Built 2018 2 beds 3 baths ∙ 2,252 Sqft ∙ Built 2018
LEASED 04/06/20- Rent
- Rent Per SQFT
- $2,500
- $1.11
-
12847 W Gambit Trail Peoria, AZ 4
- 2 beds 3 baths ∙ 2,321 Sqft ∙ Built 2005 2 beds 3 baths ∙ 2,321 Sqft ∙ Built 2005
LEASED 03/27/20- Rent
- Rent Per SQFT
- $2,500
- $1.08
PROPERTY LISTING DETAILS
A.z. & Associates
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6179169
Last Updated: 01/10/2021
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. © 2020 Arizona Regional Multiple Listing Service, Inc. All rights reserved.
