Property Information
FINANCED
San Tan Valley, AZ 85143
4 bedrooms 2 bathrooms 2025 year built
$50k OFF FOR CASH BUYERS
| General Information | |
|---|---|
| Square Feet | 1,697 |
| Purchase Price | $389,990 |
| Initial Market Value | $389,990 |
| Downpayment | $116,997 |
| Closing Costs | $13,260 |
| Approximate Cash Invested | $130,257 |
| Income & Expenses | Monthly | Annual |
|---|---|---|
| Gross Rent | $2,100 | $25,200 |
| Vacancy Losses | $168 | $2,016 |
| Operating Income | $1,932 | $23,184 |
| Operating Expenses | $408 | $4,896 |
| Financial Indicators | |
|---|---|
| Capitalization Rate | 4.7% |
| Cash on Cash Return | 1% |
| Total Return on Investment | 19% |
| Net Performance | Monthly | Annual |
|---|---|---|
| Net Operating Income | $1,524 | $18,288 |
| - Mortgage Payments | $1,393 | $16,721 |
| = Cash Flow | $131 | $1,567 |
| + Principal Reduction | $0 | $0 |
| + First-Year Appreciation | $1,950 | $23,399 |
| = Gross Equity Income | $2,081 | $24,967 |
| Assumptions | |
|---|---|
| Real Estate Appreciation Rate | 6% |
| Vacancy Rate | 8% |
| Management Fee | 86% |
| Comments |
|---|
| Buyer incentives: Cash buyers $339,990 Blinds, Gutters, Washer, Dryer, Refrigerator, Stainless Steel Whirlpool side by side with water and ice. Double gate on the garage side also. Rent range $1900-$2300 |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
Learn How to Read a Performa