NEW CONSTRUCTION
Queen Creek, AZ 85140
3 bedrooms 2.5 bathrooms 2025 year built
NEW CONSTRUCTION
| General Information | |
|---|
| Square Feet | 1,464 | | Purchase Price | $477,890 | | Initial Market Value | $477,890 | | Downpayment | $143,367 | | Closing Costs | $8,124 | | Approximate Cash Invested | $151,491 |
| Income & Expenses | Monthly | Annual |
|---|
| Projected Rent | $2,700 | $32,400 | | Vacancy Losses | $216 | $2,592 | | Operating Income | $2,484 | $29,808 | | Operating Expenses | $604 | $7,242 |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,880 | $22,566 | | - Mortgage Payments | $1,794 | $21,525 | | = Cash Flow | $87 | $1,041 | | + Principal Reduction | $412 | $4,944 | | + First-Year Appreciation | $2,389 | $28,673 | | = Gross Equity Income | $2,888 | $34,659 |
| | Financial Indicators | |
|---|
| Capitalization Rate | 4.7% | | Cash on Cash Return | 1% | | Return on Investment | 23% |
| Assumptions | |
|---|
| Projected Appreciation Rate | 6% | | Vacancy Rate | 8% | | Management Fee | 86% |
| Comments |
|---|
3% off base price on move in ready
FURNITURE INCLUDED |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
|