Short term + long term rental
Arizona
bed3 Bedsbathtub3 Bathscalendar_todayBuilt 1940 | Estimated Square Feet | 1,480 | | Initial Market Value | $645,000 | | Price | $535,000 | | Downpayment | $160,500 | | Loan Origination Fees | $7,490 | | Depreciable Closing Costs | $16,050 | | Other Costs and Fixup | $0 | | Approximate Cash Invested | $184,040 | | Minimum Recommended Cash Reserves | $25,800 | | Cost per Square Foot / per Bedroom | $361 / $178,333 | | Monthly Rent per SQFT / per Bedroom | $2.84 / $1,400 |
| Projected Income | Monthly | Annual |
|---|
| Projected Rent | $4,200 | $50,400 | | Vacancy Losses | ($336) | ($4,032) | | Operating Income | $3,864 | $46,368 |
| Estimated Expenses | Monthly | Annual |
|---|
| Property Taxes | ($89) | ($1,070) | | Insurance | ($22) | ($268) | | Management Fees | ($309) | ($3,709) | | Leasing/Advertising Fees | $0 | $0 | | Association Fees | $0 | $0 | | Maintenance | ($210) | ($2,520) | | Other (Utilities, Supplies, etc.) | $0 | $0 | | Operating Expenses | ($631) | ($7,567) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $3,233 | $38,801 | | - Mortgage Payments | ($2,068) | ($24,811) | | = Cash Flow | $1,166 | $13,990 | | + Principal Reduction | $0 | $0 | | + Inflation Induced Debt Destruction® (IIDD) - Beta | $1,092 | $13,108 | | + One Year Appreciation | $3,225 | $38,700 | | = Gross Equity Income | $5,483 | $65,798 |
| | Mortgage Info | First | Second |
|---|
| Loan-to-Value Ratio | 70% | N/A | | Loan Amount | $374,500 | N/A | | Monthly Payment | $2,067.55 | N/A | | Loan Type | Interest Only Fixed | N/A | | Term | 10 Years | N/A | | Nominal / Real Interest Rate | 6.625% / 3.125% | N/A | | Monthly PMI | $0 | N/A |
| Empowered Investor® Indicators | |
|---|
| Rent-to-Value Ratio™ (RV Ratio™) | 0.65% | | Debt Coverage Ratio | 1.56 | | Annual Gross Rent Multiplier | 11 | | Capitalization Rate | 7.3% | | Cash on Cash Return | 8% | | Return on Investment (ROI) | 29% | | Return on Investment with IIDD | 36% | | + Tax Benefits: Deductions, Depreciation, 1031 Exchange, etc. |
| Assumptions & Projections | |
|---|
| Projected Appreciation Rate | 6.0% | | Gov CPI Inflation June '26 | 3.5% | | Vacancy Rate | 8% | | Management Fee | 8% | | Maintenance Percentage | 5% |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
|