Desirable area!
Arizona
bed3 Bedsbathtub2 Bathscalendar_todayBuilt 2004 | Estimated Square Feet | 1,464 | | Initial Market Value | $357,500 | | Price | $357,500 | | Downpayment | $89,375 | | Loan Origination Fees | $5,363 | | Depreciable Closing Costs | $0 | | Other Costs and Fixup | $0 | | Approximate Cash Invested | $94,738 | | Minimum Recommended Cash Reserves | $14,300 | | Cost per Square Foot / per Bedroom | $244 / $119,167 | | Monthly Rent per SQFT / per Bedroom | $1.43 / $700 |
| 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 | ($119) | ($1,430) | | Insurance | ($60) | ($715) | | Management Fees | $0 | $0 | | Leasing/Advertising Fees | $0 | $0 | | Association Fees | ($90) | ($1,080) | | Maintenance | ($42) | ($504) | | Other (Utilities, Supplies, etc.) | $0 | $0 | | Operating Expenses | ($311) | ($3,729) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,621 | $19,455 | | - Mortgage Payments | ($1,396) | ($16,758) | | = Cash Flow | $225 | $2,697 | | + Principal Reduction | $0 | $0 | | + Inflation Induced Debt Destruction® (IIDD) - Beta | $782 | $9,384 | | + One Year Appreciation | $1,788 | $21,450 | | = Gross Equity Income | $2,794 | $33,532 |
| | Mortgage Info | First | Second |
|---|
| Loan-to-Value Ratio | 75% | N/A | | Loan Amount | $268,125 | N/A | | Monthly Payment | $1,396.48 | N/A | | Loan Type | Interest Only Fixed | N/A | | Term | 10 Years | N/A | | Nominal / Real Interest Rate | 6.250% / 2.750% | N/A | | Monthly PMI | $0 | N/A |
| Empowered Investor® Indicators | |
|---|
| Rent-to-Value Ratio™ (RV Ratio™) | 0.59% | | Debt Coverage Ratio | 1.16 | | Annual Gross Rent Multiplier | 14 | | Capitalization Rate | 5.4% | | Cash on Cash Return | 3% | | Return on Investment (ROI) | 25% | | Return on Investment with IIDD | 35% | | + Tax Benefits: Deductions, Depreciation, 1031 Exchange, etc. |
| Assumptions & Projections | |
|---|
| Projected Appreciation Rate | 6.0% | | Gov CPI Inflation June '26 | 3.5% | | Vacancy Rate | 8% | | Management Fee | 0% | | Maintenance Percentage | 2% |
| Comments |
|---|
| Seller is offering a $5000 credit for flooring. Asking price: $357,500.00 Washer Included; Dryer Included |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
|