FINANCED
San Tan Valley, AZ 85143
3 bedrooms 2 bathrooms 2025 year built
Rent range $1900-$2300
| General Information | |
|---|---|
| Square Feet | 1,840 |
| Purchase Price | $422,990 |
| Initial Market Value | $422,990 |
| Downpayment | $126,897 |
| Closing Costs | $25,553 |
| Approximate Cash Invested | $152,450 |
| Income & Expenses | Monthly | Annual |
|---|---|---|
| Gross Rent | $2,100 | $25,200 |
| Vacancy Losses | $168 | $2,016 |
| Operating Income | $1,932 | $23,184 |
| Operating Expenses | $361 | $4,333 |
| Financial Indicators | |
|---|---|
| Capitalization Rate | 4.5% |
| Cash on Cash Return | 0% |
| Total Return on Investment | 17% |
| Net Performance | Monthly | Annual |
|---|---|---|
| Net Operating Income | $1,571 | $18,851 |
| - Mortgage Payments | $1,511 | $18,136 |
| = Cash Flow | $60 | $715 |
| + Principal Reduction | $0 | $0 |
| + First-Year Appreciation | $2,115 | $25,379 |
| = Gross Equity Income | $2,175 | $26,094 |
| Assumptions | |
|---|---|
| Real Estate Appreciation Rate | 6% |
| Vacancy Rate | 8% |
| Management Fee | 0% |
| Comments |
|---|
| Gated community features an amenity center with a community pool, sport court, cornhole and a playground. Reduced price for cash buyers! Self management numbers |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.