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

27250 N 127th Drive Peoria, AZ 85383

3 Beds 4 Baths 3,088 sqft Built 2005

$688,900

List Price

$2,640

$2.4K - $2.9K

Rent Est.

PROPERTY INFO

FACTS
  • Single Family
  • Built In 2005
  • Price/Sqft : $223.09
  • 121 Days on Market
  • MLS # : 6130410
  • Updated Date : 12/19/2020 at 10:28
CONSTRUCTION
  • Beds : 3
  • Floor Size : 3,088 sqft
  • Baths : 3 full , 1 half
Listing Agent

Lake Pleasant Real Estate

Listing Agent's Description

Absolutely stunning Spiritus model with Casita located on the 15th Fairway is ready for you to make it home! This 3 bed + den, 3.5 bath home is loaded with amenities that make this home perfect for you and your guests! The exterior custom wrought iron door leads you into the private courtyard and separate casita. The interior wrought iron door opens to jaw dropping 12 foot ceilings and stone medallion at the rotunda entry. Whip up your show stopping dish for your guests in the executive sized kitchen featuring granite counters, large island, buffet and 5 burner gas cook top stove. Wow them with your best cocktails at the sunken bar or by the fireplace. Head outside to enjoy great conversations while taking in amazing panoramic views of the 15th fairway and our spectacular AZ sunsets.

SEE MORE

PRICE & RENT TRENDS

Neighborhood: Trilogy at Vistancia

NeighborhoodNIR Market*CityMarket2010Year20002019150k200k250k300k350k400kPrice in $122k444k

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

Neighborhood: Trilogy at Vistancia

NeighborhoodNIR Market*CityMarket2010Year20002019 Q21100120013001400150016001700180019002000210022002300Rent in $10452339

* 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
Lake Pleasant Elementary School Primary Regular 425 24 9
Lake Pleasant Elementary School Middle Regular 425 24 9
Liberty High School High Regular 2,141 93 6

Lake Pleasant Elementary School

  • Education Level: Primary
  • # of students: 425
  • # of teachers: 24
9
GreatSchools Rating

Lake Pleasant Elementary School

  • Education Level: Middle
  • # of students: 425
  • # of teachers: 24
9
GreatSchools Rating

Liberty High School

  • Education Level: High
  • # of students: 2,141
  • # of teachers: 93
6
GreatSchools Rating
 

$620,010$757,790$688,900

PURCHASE PRICE

$2,376$2,904$2,640

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $2,640
EXPENSES Loan Payment -$2,393
Property Tax -$758
Property Insurance -$87
HOA -$86
Property Management Fees -$99
CASH FLOW
-$783

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.

$688,900

PROJECTED PRICE

$2,640

PROJECTED RENT

0.38%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

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
11530$0.0$200k$400k$600k$800k$1.0M$1.2M$1.4M$1.6M

PROJECTED ANNUAL CASH FLOW

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

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$188,309

INVESTMENT

$188,309

Down Payment
$172,225
Rehab Estimate
$5,750
Closing Costs
$10,334

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 70% down payment or higher enables the proceeds from the asset to cover all costs.

$2,393

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $172,225
Loan Amount $516,675
See What Happens When You Reinvest Cash Flow

0.33

YEARS SAVED

$356

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
  • $2,810

    COMP ESTIMATED VALUE
  • $0.91

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$2,3003$2,9954$3,000
$3,000
RENT COMPS ANALYSIS
  • 27250 N 127th Drive Peoria, AZ 1
    • 3 beds 4 baths ∙ 3,088 Sqft ∙ Built 2005 3 beds 4 baths ∙ 3,088 Sqft ∙ Built 2005
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 12260 W Lone Tree Trail Peoria, AZ 2
    • 4 beds 3 baths ∙ 2,908 Sqft ∙ Built 2005 4 beds 3 baths ∙ 2,908 Sqft ∙ Built 2005
    LEASED 02/14/20
    • Rent
    • Rent Per SQFT
    •  
    • $2,300
    • $0.79
    •  
  • 27878 N 130th Avenue Peoria, AZ 3
    • 3 beds 4 baths ∙ 3,095 Sqft ∙ Built 2006 3 beds 4 baths ∙ 3,095 Sqft ∙ Built 2006
    LEASED 06/01/19
    • Rent
    • Rent Per SQFT
    •  
    • $2,995
    • $0.97
    •  
  • 28817 N 126th Lane Peoria, AZ 4
    • 3 beds 4 baths ∙ 3,096 Sqft ∙ Built 2008 3 beds 4 baths ∙ 3,096 Sqft ∙ Built 2008
    LEASED 04/08/19
    • Rent
    • Rent Per SQFT
    •  
    • $3,000
    • $0.97
    •  
PROPERTY LISTING DETAILS
Anna Ratiu
Lake Pleasant Real Estate
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6130410
Last Updated: 12/19/2020
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. © 2020 Arizona Regional Multiple Listing Service, Inc. All rights reserved.

BESbswy