CASH
San Tan Valley, AZ 85143
3 bedrooms 2 bathrooms 2025 year built
Rent range $1900-$2300
| Square Feet | 1,840 | | Initial Market Value | $369,990 | | Purchase Price | $369,990 | | Downpayment | $369,990 | | Loan Origination Fees | $0 | | Depreciable Closing Costs | $7,400 | | Other Costs and Fixup | $0 | | Approximate Cash Invested | $377,390 | | Cost per Square Foot | $201 | | Monthly Rent per Square Foot | $1.14 |
| 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 | ($170) | ($2,035) | | Insurance | ($62) | ($740) | | Management Fees | $0 | $0 | | Leasing/Advertising Fees | $0 | $0 | | Association Fees | ($90) | ($1,080) | | Maintenance | ($42) | ($504) | | Other (Utilities, Supplies, etc.) | $0 | $0 | | Operating Expenses | ($363) | ($4,359) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,569 | $18,825 | | - Mortgage Payments | $0 | $0 | | = Cash Flow | $1,569 | $18,825 | | + Principal Reduction | $0 | $0 | | + First-Year Appreciation | $1,850 | $22,199 | | = Gross Equity Income | $3,419 | $41,024 |
| | 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 | 15 | | Capitalization Rate | 5.1% | | 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 | 0% | | Maintenance Percentage | 2% |
| Comments |
|---|
| Self management numbers. *lots and floor plans might change. Gated community features an amenity center with a community pool, sport court, cornhole and a playground. |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
|
