New Construction near TSMC
Surprise, AZ 85361
3bd • 2.5ba • Built: 2025
Rent range: $1900 - $2200
| Square Feet | 1,742 | | Initial Market Value | $370,000 | | Purchase Price | $370,000 | | Downpayment | $370,000 | | Loan Origination Fees | $0 | | Depreciable Closing Costs | $3,700 | | Other Costs and Fixup | $0 | | Approximate Cash Invested | $373,700 | | Cost per Square Foot | $212 | | Monthly Rent per Square Foot | $1.15 |
| Projected Income | Monthly | Annual |
|---|
| Projected Rent | $2,000 | $24,000 | | Vacancy Losses | ($160) | ($1,920) | | Operating Income | $1,840 | $22,080 |
| Estimated Expenses | Monthly | Annual |
|---|
| Property Taxes | ($123) | ($1,480) | | Insurance | ($62) | ($740) | | Management Fees | ($147) | ($1,766) | | Leasing/Advertising Fees | $0 | $0 | | Association Fees | ($100) | ($1,200) | | Maintenance | ($40) | ($480) | | Other (Utilities, Supplies, etc.) | $0 | $0 | | Operating Expenses | ($472) | ($5,666) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,368 | $16,414 | | - Mortgage Payments | $0 | $0 | | = Cash Flow | $1,368 | $16,414 | | + Principal Reduction | $0 | $0 | | + Inflation Induced Debt Destruction® (IIDD) - Beta | $0 | $0 | | + First-Year Appreciation | $1,850 | $22,200 | | = Gross Equity Income | $3,218 | $38,614 |
| | Mortgage Info | First | Second |
|---|
| Loan-to-Value Ratio | 0% | 0% | | Loan Amount | $0 | $0 | | Monthly Payment | $0.00 | $0.00 | | Loan Type | Amortizing Fixed | | | Term | 30 Years | | | Interest Rate | 0.000% | 0.000% | | Monthly PMI | $0 | |
| Financial Indicators | |
|---|
| Rent-to-Value Ratio™ (RV Ratio™) | 0.5% | | Debt Coverage Ratio | N/A | | Annual Gross Rent Multiplier | 15 | | Capitalization Rate | 4.4% | | Cash on Cash Return | 4% | | Return on Investment | 10% | | Return on Investment with IIDD | 10% | | + Tax Benefits: Deductions, Depreciation, 1031 Exchange, etc. |
| Assumptions | |
|---|
| Projected Appreciation Rate | 6% | | Projected Inflation Rate | 3% | | Vacancy Rate | 8% | | Management Fee | 8% | | Maintenance Percentage | 2% |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
|