Great location Near TSMC & Schools!
Arizona
bed3 Bedsbathtub2.5 Bathscalendar_todayBuilt 2005 | Estimated Square Feet | 1,262 | | Initial Market Value | $329,994 | | Price | $329,994 | | Downpayment | $82,499 | | Loan Origination Fees | $4,950 | | Depreciable Closing Costs | $0 | | Other Costs and Fixup | $0 | | Approximate Cash Invested | $87,448 | | Minimum Recommended Cash Reserves | $13,200 | | Cost per Square Foot / per Bedroom | $261 / $109,998 | | Monthly Rent per SQFT / per Bedroom | $1.62 / $683 |
| Projected Income | Monthly | Annual |
|---|
| Projected Rent | $2,050 | $24,600 | | Vacancy Losses | ($164) | ($1,968) | | Operating Income | $1,886 | $22,632 |
| Estimated Expenses | Monthly | Annual |
|---|
| Property Taxes | ($110) | ($1,320) | | Insurance | ($82) | ($990) | | Management Fees | $0 | $0 | | Leasing/Advertising Fees | $0 | $0 | | Association Fees | ($54) | ($648) | | Maintenance | ($41) | ($492) | | Other (Utilities, Supplies, etc.) | $0 | $0 | | Operating Expenses | ($287) | ($3,450) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,599 | $19,182 | | - Mortgage Payments | ($1,289) | ($15,468) | | = Cash Flow | $309 | $3,714 | | + Principal Reduction | $0 | $0 | | + Inflation Induced Debt Destruction® (IIDD) - Beta | $722 | $8,662 | | + One Year Appreciation | $1,650 | $19,800 | | = Gross Equity Income | $2,681 | $32,176 |
| | Mortgage Info | First | Second |
|---|
| Loan-to-Value Ratio | 75% | N/A | | Loan Amount | $247,496 | N/A | | Monthly Payment | $1,289.04 | 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™) | 0.62% | | Debt Coverage Ratio | 1.24 | | Annual Gross Rent Multiplier | 13 | | Capitalization Rate | 5.8% | | Cash on Cash Return | 4% | | Return on Investment (ROI) | 27% | | Return on Investment with IIDD | 37% | | + 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 |
|---|
| Community pool, spa, playgrounds, sports courts, biking/walking trails! Ceiling fans, blinds, included washer/dryer + 2-car tandem garage. Asking price $329,994.00. |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
|