Financed
San Tan Valley, AZ 85140
3bd • 2ba • Built: 2025
Rent range $1800 - $2000
| Estimated Square Feet | 1,432 | | Initial Market Value | $372,990 | | Purchase Price | $372,990 | | Downpayment | $111,897 | | Loan Origination Fees | $5,222 | | Depreciable Closing Costs | $3,730 | | Other Costs and Fixup | $0 | | Approximate Cash Invested | $120,849 | | Cost per Square Foot / per Bedroom | $260 / $124,330 | | Monthly Rent per SQFT / per Bedroom | $1.40 / $667 |
| 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 | ($124) | ($1,492) | | Insurance | ($62) | ($746) | | Management Fees | $0 | $0 | | Leasing/Advertising Fees | $0 | $0 | | Association Fees | ($85) | ($1,020) | | Maintenance | ($40) | ($480) | | Other (Utilities, Supplies, etc.) | $0 | $0 | | Operating Expenses | ($311) | ($3,738) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,529 | $18,342 | | - Mortgage Payments | ($1,360) | ($16,318) | | = Cash Flow | $169 | $2,024 | | + Principal Reduction | $0 | $0 | | + Inflation Induced Debt Destruction® (IIDD) - Beta | $653 | $7,833 | | + First-Year Appreciation | $1,865 | $22,379 | | = Gross Equity Income | $2,686 | $32,236 |
| | Mortgage Info | First | Second |
|---|
| Loan-to-Value Ratio | 70% | N/A | | Loan Amount | $261,093 | N/A | | Monthly Payment | $1,359.86 | N/A | | Loan Type | Interest Only Fixed | N/A | | Term | 10 Years | N/A | | Nominal / Real Interest Rate | 6.250% / 3.250% | N/A | | Monthly PMI | $0 | N/A |
| Empowered Investor® Indicators | |
|---|
| Rent-to-Value Ratio™ (RV Ratio™) | 0.5% | | Debt Coverage Ratio | 1.12 | | Annual Gross Rent Multiplier | 16 | | Capitalization Rate | 4.9% | | Cash on Cash Return | 2% | | Return on Investment | 20% | | Return on Investment with IIDD | 27% | | + Tax Benefits: Deductions, Depreciation, 1031 Exchange, etc. |
| Assumptions & Projections | |
|---|
| Projected Appreciation Rate | 6% | | Projected Inflation Rate | 3% | | Vacancy Rate | 8% | | Management Fee | 0% | | Maintenance Percentage | 2% |
| Comments |
|---|
| Financed will receive 2% closing credit. Take advantage of delayed financing and purchase in cash to receive the $40k reduced pricing and refinance right after closing. Cash offer at $326,900. |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
|