23 miles from TSCM $165B Facility - CASH
Wittman, AZ 85361
3bd • 2ba • Built: 2025
$7B New City within a City coming soon...
Estimated Square Feet1,703
Initial Market Value$349,990
Purchase Price$349,990
Downpayment $349,990
Loan Origination Fees $0
Depreciable Closing Costs $3,500
Other Costs and Fixup$0
Approximate Cash Invested $353,490
Cost per Square Foot / per Bedroom $206 / $116,663
Monthly Rent per SQFT / per Bedroom $1.23 / $700
Projected IncomeMonthlyAnnual
Projected Rent$2,100$25,200
Vacancy Losses ($168)($2,016)
Operating Income $1,932$23,184
Estimated ExpensesMonthlyAnnual
Property Taxes($131)($1,575)
Insurance($44)($525)
Management Fees($155)($1,855)
Leasing/Advertising Fees$0$0
Association Fees($100)($1,200)
Maintenance($42)($504)
Other (Utilities, Supplies, etc.)$0$0
Operating Expenses ($472)($5,659)
Net PerformanceMonthlyAnnual
Net Operating Income $1,460$17,525
- Mortgage Payments$0$0
= Cash Flow $1,460$17,525
+ Principal Reduction $0$0
+ Inflation Induced Debt Destruction® (IIDD) - Beta $0$0
+ First-Year Appreciation $1,750$20,999
= Gross Equity Income $3,210$38,525
Mortgage InfoFirstSecond
Loan-to-Value Ratio N/AN/A
Loan AmountN/AN/A
Monthly PaymentN/AN/A
Loan TypeN/AN/A
TermN/AN/A
Nominal / Real Interest Rate N/AN/A
Monthly PMIN/AN/A
Empowered Investor® Indicators
Rent-to-Value Ratio™ (RV Ratio™)0.6%
Debt Coverage Ratio N/A
Annual Gross Rent Multiplier14
Capitalization Rate 5.0%
Cash on Cash Return 5%
Return on Investment 11%
Return on Investment with IIDD 11%
+ Tax Benefits: Deductions, Depreciation, 1031 Exchange, etc.
Assumptions & Projections
Projected Appreciation Rate6%
Projected Inflation Rate3%
Vacancy Rate8%
Management Fee8%
Maintenance Percentage2%
Comments
Only 2 properties remain available in this community! Community includes playground, picnic tables, ramadas, park and more! Rent range: $2000 - $2300 *financed $389,990
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.