BEAUTIFUL NEW CONSTRUCTION HOME
Arizona
bed4 Bedsbathtub3 Bathscalendar_todayBuilt 2026 | Estimated Square Feet | 2,105 | | Initial Market Value | $472,990 | | Price | $472,990 | | Downpayment | $472,990 | | Loan Origination Fees | $0 | | Depreciable Closing Costs | $4,730 | | Other Costs and Fixup | $0 | | Approximate Cash Invested | $477,720 | | Minimum Recommended Cash Reserves | $18,920 | | Cost per Square Foot / per Bedroom | $225 / $118,248 | | Monthly Rent per SQFT / per Bedroom | $1.24 / $650 |
| Projected Income | Monthly | Annual |
|---|
| Projected Rent | $2,600 | $31,200 | | Vacancy Losses | ($208) | ($2,496) | | Operating Income | $2,392 | $28,704 |
| Estimated Expenses | Monthly | Annual |
|---|
| Property Taxes | ($236) | ($2,838) | | Insurance | ($99) | ($1,182) | | Management Fees | $0 | $0 | | Leasing/Advertising Fees | $0 | $0 | | Association Fees | ($75) | ($900) | | Maintenance | ($52) | ($624) | | Other (Utilities, Supplies, etc.) | $0 | $0 | | Operating Expenses | ($462) | ($5,544) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,930 | $23,160 | | - Mortgage Payments | $0 | $0 | | = Cash Flow | $1,930 | $23,160 | | + Principal Reduction | $0 | $0 | | + Inflation Induced Debt Destruction® (IIDD) - Beta | $0 | $0 | | + One Year Appreciation | $2,365 | $28,379 | | = Gross Equity Income | $4,295 | $51,539 |
| | 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™) | 0.55% | | Debt Coverage Ratio | N/A | | Annual Gross Rent Multiplier | 15 | | Capitalization Rate | 4.9% | | Cash on Cash Return | 5% | | 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 |
|---|
| NEW BUILD WITH MOTHER-IN-LAW SUITE ATTACHED. PRICE REFLECTS 20K DISCOUNT FOR CASH |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
|