New Construction includes bonus studio
San Tan Valley, AZ 85143
4 bedrooms 3 bathrooms 2025 year built
Rent range $2600-$2900
| General Information | |
|---|
| Square Feet | 2,647 | | Purchase Price | $554,490 | | Initial Market Value | $554,490 | | Downpayment | $166,347 | | Closing Costs | $18,853 | | Approximate Cash Invested | $185,200 |
| Income & Expenses | Monthly | Annual |
|---|
| Projected Rent | $2,800 | $33,600 | | Vacancy Losses | $224 | $2,688 | | Operating Income | $2,576 | $30,912 | | Operating Expenses | $400 | $4,802 |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $2,176 | $26,110 | | - Mortgage Payments | $1,851 | $22,210 | | = Cash Flow | $325 | $3,900 | | + Principal Reduction | $571 | $6,847 | | + First-Year Appreciation | $2,772 | $33,269 | | = Gross Equity Income | $3,668 | $44,017 |
| | Financial Indicators | |
|---|
| Capitalization Rate | 4.7% | | Cash on Cash Return | 2% | | Return on Investment | 24% |
| Assumptions | |
|---|
| Projected Appreciation Rate | 6% | | Vacancy Rate | 8% | | Management Fee | 0% |
| Comments |
|---|
| Self management numbers. |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
|
