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

9131 N 95th Drive Peoria, AZ 85345

3 Beds 3 Baths 1,726 sqft Built 1998

$369,900

List Price

$1,560

$1.4K - $1.7K

Rent Est.

PROPERTY INFO

February 06, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1998
  • Price/Sqft : $214.31
  • 2 Days on Market
  • MLS # : 6190788
  • Updated Date : 02/06/2021 at 12:24
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,726 sqft
  • Baths : 2 full , 1 half
Listing Agent

Exp Realty

Listing Agent's Description

Gorgeous Peoria home available in an amazing location, corner lot just minutes away from Westgate, Cardinals Stadium, Desert Dimond Casino, Topgolf 101 freeway and so much more! Tri-level home on corner lot w/ expanded concrete slab driveway. Enter into the spacious formal living room with wood floors and a bright interior with soaring ceilings. This home has tile in all the right places. Stylish kitchen where you can cook and entertain your family and guest. Three good-sized bedroom upstairs. New Roof installed in 2018. Amazing outdoor entertaining space is complete with covered patio, and sparkling pool. It's the perfect spot to enjoy Arizona outdoors. Do not miss out. Schedule your private showings today!

SEE MORE

PRICE & RENT TRENDS

Neighborhood: New River Ranch

NeighborhoodNIR Market*CityMarket2010Year20002019100k120k140k160k180k200k220k240k260k280kPrice in $83k289k

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

Neighborhood: New River Ranch

NeighborhoodNIR Market*CityMarket2010Year20002019 Q290010001100120013001400150016001700Rent in $8041793

* 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
Raymond S. Kellis High School High Regular 1,928 75 4
Raymond S. Kellis High School High Unknown NA

Raymond S. Kellis High School

  • Education Level: High
  • # of students: 1,928
  • # of teachers: 75
4
GreatSchools Rating

Raymond S. Kellis High School

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

$332,910$406,890$369,900

PURCHASE PRICE

$1,404$1,716$1,560

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $1,560
EXPENSES Loan Payment -$1,285
Property Tax -$201
Property Insurance -$61
HOA -$7
Property Management Fees -$99
CASH FLOW
-$92

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.

$369,900

PROJECTED PRICE

$1,560

PROJECTED RENT

0.42%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 3.32%
Appreciation Year (1-5) 9.8%
Maintenance Year (1-5) 8.00%
Vacancy 6.56%
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

PROJECTED ANNUAL CASH FLOW

11530-$4.0k-$2.0k$0.0$2.0k$4.0k$6.0k$8.0k$10k$12k$14k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

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

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$103,774

INVESTMENT

$103,774

Down Payment
$92,475
Rehab Estimate
$5,750
Closing Costs
$5,549

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 50% down payment or higher enables the proceeds from the asset to cover all costs.

$1,285

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $92,475
Loan Amount $277,425
See What Happens When You Reinvest Cash Flow

4.25

YEARS SAVED

$15,006

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
  • $1,575

    COMP ESTIMATED VALUE
  • $0.91

    COMP AVG. RENT PER SQFT
Comps Range
$0
1$02$1,3753$1,4954$1,4995$1,700
$1,700
RENT COMPS ANALYSIS
  • 9131 N 95th Drive Peoria, AZ 1
    • 3 beds 3 baths ∙ 1,726 Sqft ∙ Built 1998 3 beds 3 baths ∙ 1,726 Sqft ∙ Built 1998
    property image
    • Rent
    • Rent Per SQFT
    •  
    • $0
    • $0.00
    •  
  • 10225 N 94th Lane Peoria, AZ 2
    • 3 beds 2 baths ∙ 1,548 Sqft ∙ Built 1998 3 beds 2 baths ∙ 1,548 Sqft ∙ Built 1998
    property image
    LEASED 05/14/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,375
    • $0.89
    •  
  • 9716 W Sunnyslope Lane Peoria, AZ 3
    • 3 beds 3 baths ∙ 1,726 Sqft ∙ Built 1998 3 beds 3 baths ∙ 1,726 Sqft ∙ Built 1998
    property image
    LEASED 06/25/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,495
    • $0.87
    •  
  • 8833 W Townley Avenue Peoria, AZ 4
    • 4 beds 2 baths ∙ 1,654 Sqft ∙ Built 1988 4 beds 2 baths ∙ 1,654 Sqft ∙ Built 1988
    property image
    LEASED 01/22/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,499
    • $0.91
    •  
  • 9514 W Sunnyslope Lane Peoria, AZ 5
    • 3 beds 3 baths ∙ 1,726 Sqft ∙ Built 1997 3 beds 3 baths ∙ 1,726 Sqft ∙ Built 1997
    property image
    LEASED 09/01/20
    • Rent
    • Rent Per SQFT
    •  
    • $1,700
    • $0.98
    •  
PROPERTY LISTING DETAILS
Aaron Remer
Exp Realty
Brandon Graham
1.866.250.5610
Mynd Property Management
LC664597000
Arizona Regional Multiple Listing Service, Inc. ( ARMLS)
MLS #: 6190788
Last Updated: 02/06/2021
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