7/6 ARM at 3.99% Rate
Buckeye, AZ 85326
4bd • 2ba • Built: 2026
Rent range $1800 - $2000
| Estimated Square Feet | 1,697 | | Initial Market Value | $384,990 | | Price | $384,990 | | Downpayment | $96,248 | | Loan Origination Fees | $5,775 | | Depreciable Closing Costs | $7,700 | | Other Costs and Fixup | $0 | | Approximate Cash Invested | $109,722 | | Cost per Square Foot / per Bedroom | $227 / $96,248 | | Monthly Rent per SQFT / per Bedroom | $1.12 / $475 |
| Projected Income | Monthly | Annual |
|---|
| Projected Rent | $1,900 | $22,800 | | Vacancy Losses | ($152) | ($1,824) | | Operating Income | $1,748 | $20,976 |
| Estimated Expenses | Monthly | Annual |
|---|
| Property Taxes | ($128) | ($1,540) | | Insurance | ($64) | ($770) | | Management Fees | $0 | $0 | | Leasing/Advertising Fees | $0 | $0 | | Association Fees | ($101) | ($1,212) | | Maintenance | ($38) | ($456) | | Other (Utilities, Supplies, etc.) | $0 | $0 | | Operating Expenses | ($331) | ($3,978) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,417 | $16,998 | | - Mortgage Payments | ($1,377) | ($16,522) | | = Cash Flow | $40 | $476 | | + Principal Reduction | $424 | $5,094 | | + Inflation Induced Debt Destruction® (IIDD) - Beta | $722 | $8,662 | | + One Year Appreciation | $1,925 | $23,099 | | = Gross Equity Income | $3,111 | $37,331 |
| | Mortgage Info | First | Second |
|---|
| Loan-to-Value Ratio | 75% | N/A | | Loan Amount | $288,743 | N/A | | Monthly Payment | $1,376.84 | N/A | | Loan Type | Amortizing ARM | N/A | | Term | 7 Years | N/A | | Nominal / Real Interest Rate | 3.990% / 0.990% | N/A | | Monthly PMI | $0 | N/A |
| Empowered Investor® Indicators | |
|---|
| Rent-to-Value Ratio™ (RV Ratio™) | 0.5% | | Debt Coverage Ratio | 1.03 | | Annual Gross Rent Multiplier | 17 | | Capitalization Rate | 4.4% | | Cash on Cash Return | 0% | | 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 | 2% |
| Comments |
|---|
| Prices vary each week, please request additional information for updated pricing & incentives. Cash price $354k - $364k |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
|