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 2020
- Price/Sqft : $141.08
- 2 Days on Market
- MLS # : 6173237
- Updated Date : 12/20/2020 at 00:03
CONSTRUCTION
- Beds : 4
- Floor Size : 2,622 sqft
- Baths : 2 full , 1 half
Listing Agent
Jc Realty
Listing Agent's Description
WOW! Brand new home in coveted Peoria school district and Vistancia Neighborhood! Home has upgraded plank tile flooring throughout and upgraded carpet in bedrooms! Highly upgraded kitchen has quartz countertops,charcoal shaker cabinets, subway tile backsplash and stainless steel appliances, including gas stove and fridge! Downstairs den makes a great office! Upstairs has a huge master with a large master bath with custom walk-in shower and his/her sinks! three large secondary bedrooms upstairs, all with walk-in closets! Home also boasts a three car garage! Great end unit buts up to greenspace! Two community pools and lots of green space in the neighborhood!
SEE MORE
PRICE & RENT TRENDS
Neighborhood: The Village at Vistancia
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: The Village at Vistancia
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $1,970 |
| EXPENSES | Loan Payment | -$1,365 |
| Property Tax | -$281 | |
| Property Insurance | -$78 | |
| HOA | -$58 | |
| Property Management Fees | -$99 | |
|
CASH FLOW
$89
|
||
This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 10% of earned rent to cover both maintenance and periods of vacancy.
$369,900
PROJECTED PRICE
$1,970
PROJECTED RENT
0.53%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 3.17% |
| Appreciation Year (1-5) | 4.6% |
| Maintenance Year (1-5) | 3.00% |
| 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
$100,024
LOAN DETAILS
$1,365
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 4.25% |
| Down Payment | $92,475 |
| Loan Amount | $277,425 |
6.42
YEARS SAVED
$32,957
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
-
$2,006
COMP ESTIMATED VALUE -
$0.77
COMP AVG. RENT PER SQFT
Comps Range
-
29364 N 123rd Glen Peoria, AZ 1
- 4 beds 3 baths ∙ 2,622 Sqft ∙ Built 2020 4 beds 3 baths ∙ 2,622 Sqft ∙ Built 2020
- Rent
- Rent Per SQFT
- $0
- $0.00
-
29092 N 124th Drive Peoria, AZ 2
- 3 beds 3 baths ∙ 2,533 Sqft ∙ Built 2006 3 beds 3 baths ∙ 2,533 Sqft ∙ Built 2006
LEASED 06/01/20- Rent
- Rent Per SQFT
- $1,695
- $0.67
-
12616 W Blackstone Lane Peoria, AZ 3
- 4 beds 3 baths ∙ 2,753 Sqft ∙ Built 2004 4 beds 3 baths ∙ 2,753 Sqft ∙ Built 2004
LEASED 06/15/20- Rent
- Rent Per SQFT
- $1,995
- $0.72
-
29462 N 126th Lane Peoria, AZ 4
- 4 beds 2 baths ∙ 2,435 Sqft ∙ Built 2004 4 beds 2 baths ∙ 2,435 Sqft ∙ Built 2004
LEASED 12/01/20- Rent
- Rent Per SQFT
- $2,000
- $0.82
-
29240 N 122nd Lane Peoria, AZ 5
- 3 beds 3 baths ∙ 2,459 Sqft ∙ Built 2017 3 beds 3 baths ∙ 2,459 Sqft ∙ Built 2017
LEASED 09/07/20- Rent
- Rent Per SQFT
- $2,100
- $0.85
PROPERTY LISTING DETAILS
Jc Realty
1.866.250.5610
Mynd Property Management
LC664597000
MLS #: 6173237
Last Updated: 12/20/2020
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.
