Cash - Phoenix
Phoenix, AZ 85037
3bd • 2.5ba • Built: 2026
Rent range: $2200 - $2300
| Estimated Square Feet | 1,744 | | Initial Market Value | $402,840 | | Price | $402,840 | | Downpayment | $402,840 | | Loan Origination Fees | $0 | | Depreciable Closing Costs | $4,028 | | Other Costs and Fixup | $0 | | Approximate Cash Invested | $406,868 | | Cost per Square Foot / per Bedroom | $231 / $134,280 | | Monthly Rent per SQFT / per Bedroom | $1.26 / $733 |
| Projected Income | Monthly | Annual |
|---|
| Projected Rent | $2,200 | $26,400 | | Vacancy Losses | ($176) | ($2,112) | | Operating Income | $2,024 | $24,288 |
| Estimated Expenses | Monthly | Annual |
|---|
| Property Taxes | ($151) | ($1,813) | | Insurance | ($50) | ($604) | | Management Fees | ($162) | ($1,943) | | Leasing/Advertising Fees | $0 | $0 | | Association Fees | ($199) | ($2,388) | | Maintenance | ($44) | ($528) | | Other (Utilities, Supplies, etc.) | $0 | $0 | | Operating Expenses | ($606) | ($7,276) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,418 | $17,012 | | - Mortgage Payments | $0 | $0 | | = Cash Flow | $1,418 | $17,012 | | + Principal Reduction | $0 | $0 | | + Inflation Induced Debt Destruction® (IIDD) - Beta | $0 | $0 | | + One Year Appreciation | $2,014 | $24,170 | | = Gross Equity Income | $3,432 | $41,182 |
| | Mortgage Info | First | Second |
|---|
| Loan-to-Value Ratio | N/A | N/A | | Loan Amount | N/A | N/A | | Monthly Payment | N/A | N/A | | Loan Type | N/A | N/A | | Term | N/A | N/A | | Nominal / Real Interest Rate | N/A | N/A | | Monthly PMI | N/A | N/A |
| Empowered Investor® Indicators | |
|---|
| Rent-to-Value Ratio™ (RV Ratio™) | 0.5% | | Debt Coverage Ratio | N/A | | Annual Gross Rent Multiplier | 15 | | Capitalization Rate | 4.2% | | Cash on Cash Return | 4% | | Return on Investment | 10% | | Return on Investment with IIDD | 10% | | + Tax Benefits: Deductions, Depreciation, 1031 Exchange, etc. |
| Assumptions & Projections | |
|---|
| Projected Appreciation Rate | 6.0% | | Projected Inflation Rate | 3.0% | | Vacancy Rate | 8% | | Management Fee | 8% | | Maintenance Percentage | 2% |
| Comments |
|---|
| 1 car garage. Financed price: $422,840. Community includes pool, pickleball court, picnic area, playground & tot lot. |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
|