CASH
San Tan Valley, AZ 85143
4 bedrooms 2 bathrooms 2025 year built
Rent range $1900-$2300
Square Feet1,569
Initial Market Value$339,990
Purchase Price$339,990
Downpayment$339,990
Loan Origination Fees$0
Depreciable Closing Costs$3,400
Other Costs and Fixup$0
Approximate Cash Invested$343,390
Cost per Square Foot$217
Monthly Rent per Square Foot$1.34
Projected IncomeMonthlyAnnual
Projected Rent$2,100$25,200
Vacancy Losses($168)($2,016)
Operating Income$1,932$23,184
Estimated ExpensesMonthlyAnnual
Property Taxes($142)($1,700)
Insurance($42)($510)
Management Fees($155)($1,855)
Leasing/Advertising Fees$0$0
Association Fees($85)($1,020)
Maintenance($42)($504)
Other (Utilities, Supplies, etc.)$0$0
Operating Expenses($466)($5,589)
Net PerformanceMonthlyAnnual
Net Operating Income$1,466$17,595
- Mortgage Payments$0$0
= Cash Flow$1,466$17,595
+ Principal Reduction$0$0
+ First-Year Appreciation$1,700$20,399
= Gross Equity Income$3,166$37,995
Mortgage InfoFirstSecond
Loan-to-Value Ratio0%0%
Loan Amount$0$0
Monthly Payment$0.00$0.00
Loan TypeAmortizing Fixed
Term30 Years
Interest Rate0.000%0.000%
Monthly PMI$0
Financial Indicators
Rent-to-Value Ratio™ (RV Ratio™)0.6%
Debt Coverage RatioN/A
Annual Gross Rent Multiplier13
Capitalization Rate5.2%
Cash on Cash Return5%
Return on Investment11%
+ Tax Benefits: Deductions, Depreciation, 1031 Exchange, etc.
Assumptions
Projected Appreciation Rate6%
Vacancy Rate8%
Management Fee8%
Maintenance Percentage2%
Comments
$339,990 Cash. Finance price is $389,990.
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.