Cash - Close in June for $55k OFF
Arizona
bed4 Bedsbathtub2 Bathscalendar_todayBuilt 2025 | Estimated Square Feet | 1,559 | | Initial Market Value | $334,990 | | Price | $334,990 | | Downpayment | $334,990 | | Loan Origination Fees | $0 | | Depreciable Closing Costs | $6,700 | | Other Costs and Fixup | $0 | | Approximate Cash Invested | $341,690 | | Minimum Recommended Cash Reserves | $13,400 | | Cost per Square Foot / per Bedroom | $215 / $83,748 | | Monthly Rent per SQFT / per Bedroom | $1.35 / $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 | ($140) | ($1,675) | | Insurance | ($56) | ($670) | | Management Fees | $0 | $0 | | Leasing/Advertising Fees | $0 | $0 | | Association Fees | ($100) | ($1,200) | | Maintenance | ($42) | ($504) | | Other (Utilities, Supplies, etc.) | $0 | $0 | | Operating Expenses | ($337) | ($4,049) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,595 | $19,135 | | - Mortgage Payments | $0 | $0 | | = Cash Flow | $1,595 | $19,135 | | + Principal Reduction | $0 | $0 | | + Inflation Induced Debt Destruction® (IIDD) - Beta | $0 | $0 | | + One Year Appreciation | $1,675 | $20,099 | | = Gross Equity Income | $3,270 | $39,234 |
| | 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™) | 0.63% | | Debt Coverage Ratio | N/A | | Annual Gross Rent Multiplier | 13 | | Capitalization Rate | 5.7% | | Cash on Cash Return | 6% | | Return on Investment (ROI) | 11% | | Return on Investment with IIDD | 11% | | + 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 |
|---|
| Financed price $392,990 *Please inquire on updated pricing - incentives change weekly. |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
|