NEW CONSTRUCTION WITH CASITA
San Tan Valley, AZ 85143
4 bedrooms 3 bathrooms 2025 year built
4 BR, 3 BA, NEW CONSTRUCTION + NEXTGEN/CASITA
| General Information | |
|---|
| Square Feet | 2,647 | | Purchase Price | $559,490 | | Initial Market Value | $559,490 | | Downpayment | $167,847 | | Closing Costs | $9,511 | | Approximate Cash Invested | $177,358 |
| Income & Expenses | Monthly | Annual |
|---|
| Projected Rent | $3,000 | $36,000 | | Vacancy Losses | $240 | $2,880 | | Operating Income | $2,760 | $33,120 | | Operating Expenses | $544 | $6,529 |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $2,216 | $26,591 | | - Mortgage Payments | $2,100 | $25,200 | | = Cash Flow | $116 | $1,391 | | + Principal Reduction | $482 | $5,789 | | + First-Year Appreciation | $2,797 | $33,569 | | = Gross Equity Income | $3,396 | $40,749 |
| | Financial Indicators | |
|---|
| Capitalization Rate | 4.8% | | Cash on Cash Return | 1% | | Return on Investment | 23% |
| Assumptions | |
|---|
| Projected Appreciation Rate | 6% | | Vacancy Rate | 8% | | Management Fee | 86% |
| Comments |
|---|
.Builder offering 4.99 rate and 2% towards closing costs, all appliances. Including washer/dryer. Cable included.
Other incentives may apply. Not exact rendering. |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
|
