New construction includes bonus studio
Queen Creek, AZ 85142
4 bedrooms 3 bathrooms 2025 year built
Rent range $3000-$3200
| General Information | |
|---|
| Square Feet | 2,649 | | Purchase Price | $693,490 | | Initial Market Value | $693,490 | | Downpayment | $208,047 | | Closing Costs | $23,579 | | Approximate Cash Invested | $231,626 |
| Income & Expenses | Monthly | Annual |
|---|
| Projected Rent | $3,000 | $36,000 | | Vacancy Losses | $240 | $2,880 | | Operating Income | $2,760 | $33,120 | | Operating Expenses | $468 | $5,614 |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $2,292 | $27,506 | | - Mortgage Payments | $2,315 | $27,777 | | = Cash Flow | ($23) | ($272) | | + Principal Reduction | $714 | $8,564 | | + First-Year Appreciation | $3,467 | $41,609 | | = Gross Equity Income | $4,158 | $49,902 |
| | Financial Indicators | |
|---|
| Capitalization Rate | 4.0% | | Cash on Cash Return | 0% | | Return on Investment | 22% |
| Assumptions | |
|---|
| Projected Appreciation Rate | 6% | | Vacancy Rate | 8% | | Management Fee | 0% |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
|