Great Opportunity!
Phoenix, AZ 85023
3bd • 2ba • Built: 1980
Rent range: $1900 - $2100
| Estimated Square Feet | 1,068 | | Initial Market Value | $330,000 | | Price | $330,000 | | Downpayment | $82,500 | | Loan Origination Fees | $0 | | Depreciable Closing Costs | $9,900 | | Other Costs and Fixup | $0 | | Approximate Cash Invested | $92,400 | | Cost per Square Foot / per Bedroom | $309 / $110,000 | | Monthly Rent per SQFT / per Bedroom | $1.87 / $667 |
| Projected Income | Monthly | Annual |
|---|
| Projected Rent | $2,000 | $24,000 | | Vacancy Losses | ($160) | ($1,920) | | Operating Income | $1,840 | $22,080 |
| Estimated Expenses | Monthly | Annual |
|---|
| Property Taxes | ($96) | ($1,155) | | Insurance | ($55) | ($660) | | Management Fees | $0 | $0 | | Leasing/Advertising Fees | $0 | $0 | | Association Fees | $0 | $0 | | Maintenance | ($100) | ($1,200) | | Other (Utilities, Supplies, etc.) | $0 | $0 | | Operating Expenses | ($251) | ($3,015) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,589 | $19,065 | | - Mortgage Payments | ($1,484) | ($17,807) | | = Cash Flow | $105 | $1,258 | | + Principal Reduction | $253 | $3,039 | | + Inflation Induced Debt Destruction® (IIDD) - Beta | $619 | $7,425 | | + One Year Appreciation | $1,650 | $19,800 | | = Gross Equity Income | $2,627 | $31,523 |
| | Mortgage Info | First | Second |
|---|
| Loan-to-Value Ratio | 75% | N/A | | Loan Amount | $247,500 | N/A | | Monthly Payment | $1,483.89 | N/A | | Loan Type | Amortizing Fixed | N/A | | Term | 30 Years | N/A | | Nominal / Real Interest Rate | 6.000% / 3.000% | N/A | | Monthly PMI | $0 | N/A |
| Empowered Investor® Indicators | |
|---|
| Rent-to-Value Ratio™ (RV Ratio™) | 0.6% | | Debt Coverage Ratio | 1.07 | | Annual Gross Rent Multiplier | 14 | | Capitalization Rate | 5.8% | | Cash on Cash Return | 1% | | Return on Investment | 26% | | Return on Investment with IIDD | 34% | | + Tax Benefits: Deductions, Depreciation, 1031 Exchange, etc. |
| Assumptions & Projections | |
|---|
| Projected Appreciation Rate | 6.0% | | Projected Inflation Rate | 3.0% | | Vacancy Rate | 8% | | Management Fee | 0% | | Maintenance Percentage | 5% |
| Comments |
|---|
| Recently updated. Stainless steel appliances included. Self-management numbers. 100-Day Home Warranty |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
|