BEAUTIFUL NEW CONSTRUCTION HOME WITH MOTHER IN LAW SUITE
Arizona
bed4 Bedsbathtub3 Bathscalendar_todayBuilt 2026 | Estimated Square Feet | 2,105 | | Initial Market Value | $476,940 | | Price | $476,940 | | Downpayment | $476,940 | | Loan Origination Fees | $0 | | Depreciable Closing Costs | $4,769 | | Other Costs and Fixup | $0 | | Approximate Cash Invested | $481,709 | | Minimum Recommended Cash Reserves | $19,078 | | Cost per Square Foot / per Bedroom | $227 / $119,235 | | Monthly Rent per SQFT / per Bedroom | $1.14 / $600 |
| Projected Income | Monthly | Annual |
|---|
| Projected Rent | $2,400 | $28,800 | | Vacancy Losses | ($192) | ($2,304) | | Operating Income | $2,208 | $26,496 |
| Estimated Expenses | Monthly | Annual |
|---|
| Property Taxes | ($199) | ($2,385) | | Insurance | ($99) | ($1,192) | | Management Fees | $0 | $0 | | Leasing/Advertising Fees | $0 | $0 | | Association Fees | ($75) | ($900) | | Maintenance | $0 | $0 | | Other (Utilities, Supplies, etc.) | $0 | $0 | | Operating Expenses | ($373) | ($4,477) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,835 | $22,019 | | - Mortgage Payments | $0 | $0 | | = Cash Flow | $1,835 | $22,019 | | + Principal Reduction | $0 | $0 | | + Inflation Induced Debt Destruction® (IIDD) - Beta | $0 | $0 | | + One Year Appreciation | $3,180 | $38,155 | | = Gross Equity Income | $5,015 | $60,174 |
| | 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™) | 0.50% | | Debt Coverage Ratio | N/A | | Annual Gross Rent Multiplier | 17 | | Capitalization Rate | 4.6% | | Cash on Cash Return | 5% | | Return on Investment (ROI) | 12% | | Return on Investment with IIDD | 12% | | + Tax Benefits: Deductions, Depreciation, 1031 Exchange, etc. |
| Assumptions & Projections | |
|---|
| Projected Appreciation Rate | 8.0% | | Gov CPI Inflation June '26 | 3.5% | | Vacancy Rate | 8% | | Management Fee | 0% | | Maintenance Percentage | 0% |
| Comments |
|---|
| NEW BUILD WITH MOTHER IN LAW SUITE. 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.
|