New construction includes bonus studio
San Tan Valley, AZ 85143
4 bedrooms 3 bathrooms 2025 year built
Rent range $2500-$2700
| General Information | |
|---|
| Square Feet | 2,105 | | Purchase Price | $467,190 | | Initial Market Value | $467,190 | | Downpayment | $116,798 | | Closing Costs | $16,352 | | Approximate Cash Invested | $133,149 |
| Income & Expenses | Monthly | Annual |
|---|
| Projected Rent | $2,600 | $31,200 | | Vacancy Losses | $208 | $2,496 | | Operating Income | $2,392 | $28,704 | | Operating Expenses | $356 | $4,274 |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $2,036 | $24,430 | | - Mortgage Payments | $1,671 | $20,050 | | = Cash Flow | $365 | $4,381 | | + Principal Reduction | $515 | $6,181 | | + First-Year Appreciation | $2,336 | $28,031 | | = Gross Equity Income | $3,216 | $38,593 |
| | Financial Indicators | |
|---|
| Capitalization Rate | 5.2% | | Cash on Cash Return | 3% | | Return on Investment | 29% |
| Assumptions | |
|---|
| Projected Appreciation Rate | 6% | | Vacancy Rate | 8% | | Management Fee | 0% |
| Comments |
|---|
| Self management numbers. |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
|