CASH
San Tan Valley, AZ 85143
4 bedrooms 2 bathrooms 2025 year built
Rent range $1900-$2300
| Square Feet | 1,569 | | 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 Income | Monthly | Annual |
|---|
| Projected Rent | $2,100 | $25,200 | | Vacancy Losses | ($168) | ($2,016) | | Operating Income | $1,932 | $23,184 |
| Estimated Expenses | Monthly | Annual |
|---|
| 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 Performance | Monthly | Annual |
|---|
| 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 Info | First | Second |
|---|
| Loan-to-Value Ratio | 0% | 0% | | Loan Amount | $0 | $0 | | Monthly Payment | $0.00 | $0.00 | | Loan Type | Amortizing Fixed | | | Term | 30 Years | | | Interest Rate | 0.000% | 0.000% | | Monthly PMI | $0 | |
| Financial Indicators | |
|---|
| Rent-to-Value Ratio™ (RV Ratio™) | 0.6% | | Debt Coverage Ratio | N/A | | Annual Gross Rent Multiplier | 13 | | Capitalization Rate | 5.2% | | Cash on Cash Return | 5% | | Return on Investment | 11% | | + Tax Benefits: Deductions, Depreciation, 1031 Exchange, etc. |
| Assumptions | |
|---|
| Projected Appreciation Rate | 6% | | Vacancy Rate | 8% | | Management Fee | 8% | | Maintenance Percentage | 2% |
| 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.
|
