BEAUTIFUL NEW CONSTRUCTION HOME
Arizona
bed3 Bedsbathtub2.5 Bathscalendar_todayBuilt 2026 | Estimated Square Feet | 1,744 | | Initial Market Value | $464,990 | | Price | $464,990 | | Downpayment | $464,990 | | Loan Origination Fees | $0 | | Depreciable Closing Costs | $4,650 | | Other Costs and Fixup | $0 | | Approximate Cash Invested | $469,640 | | Minimum Recommended Cash Reserves | $18,600 | | Cost per Square Foot / per Bedroom | $267 / $154,997 | | Monthly Rent per SQFT / per Bedroom | $1.26 / $733 |
| Projected Income | Monthly | Annual |
|---|
| Projected Rent | $2,200 | $26,400 | | Vacancy Losses | ($176) | ($2,112) | | Operating Income | $2,024 | $24,288 |
| Estimated Expenses | Monthly | Annual |
|---|
| Property Taxes | ($198) | ($2,371) | | Insurance | ($97) | ($1,162) | | Management Fees | ($48) | ($576) | | Leasing/Advertising Fees | $0 | $0 | | Association Fees | ($111) | ($1,332) | | Maintenance | ($44) | ($528) | | Other (Utilities, Supplies, etc.) | $0 | $0 | | Operating Expenses | ($497) | ($5,970) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,527 | $18,318 | | - Mortgage Payments | $0 | $0 | | = Cash Flow | $1,527 | $18,318 | | + Principal Reduction | $0 | $0 | | + Inflation Induced Debt Destruction® (IIDD) - Beta | $0 | $0 | | + One Year Appreciation | $2,325 | $27,899 | | = Gross Equity Income | $3,851 | $46,217 |
| | 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™) | 0.47% | | Debt Coverage Ratio | N/A | | Annual Gross Rent Multiplier | 18 | | Capitalization Rate | 3.9% | | Cash on Cash Return | 4% | | Return on Investment (ROI) | 10% | | Return on Investment with IIDD | 10% | | + 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 | $48 | | Maintenance Percentage | 2% |
| Comments |
|---|
| BRAND NEW COMMUNITY BY THE FREEWAY IN BOOMING NEW AREA. DOG PARK ON PROPERTY! PRICE reflects 20k discount for CASH DEAL |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
|