CASH
Peoria, AZ 85383
4bd • 2.5ba • Built: 2026
Rent range $2000 - $2200
| Estimated Square Feet | 1,772 | | Initial Market Value | $429,990 | | Price | $429,990 | | Downpayment | $429,990 | | Loan Origination Fees | $0 | | Depreciable Closing Costs | $0 | | Other Costs and Fixup | $0 | | Approximate Cash Invested | $429,990 | | Cost per Square Foot / per Bedroom | $243 / $107,498 | | Monthly Rent per SQFT / per Bedroom | $1.19 / $525 |
| Projected Income | Monthly | Annual |
|---|
| Projected Rent | $2,100 | $25,200 | | Vacancy Losses | ($168) | ($2,016) | | Operating Income | $1,932 | $23,184 |
| Estimated Expenses | Monthly | Annual |
|---|
| Property Taxes | ($143) | ($1,720) | | Insurance | ($72) | ($860) | | Management Fees | $0 | $0 | | Leasing/Advertising Fees | $0 | $0 | | Association Fees | ($234) | ($2,808) | | Maintenance | ($42) | ($504) | | Other (Utilities, Supplies, etc.) | $0 | $0 | | Operating Expenses | ($491) | ($5,892) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,441 | $17,292 | | - Mortgage Payments | $0 | $0 | | = Cash Flow | $1,441 | $17,292 | | + Principal Reduction | $0 | $0 | | + Inflation Induced Debt Destruction® (IIDD) - Beta | $0 | $0 | | + One Year Appreciation | $2,150 | $25,799 | | = Gross Equity Income | $3,591 | $43,091 |
| | 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 | 17 | | Capitalization Rate | 4.0% | | 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 | 0% | | Maintenance Percentage | 2% |
| Comments |
|---|
| Prices vary each week, please request additional information for updated pricing & incentives. Financed price $449,990 |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
|