Close in CASH by end of Sept for up to 15% OFF Listing Price
Arizona
bed4 Bedsbathtub2 Bathscalendar_todayBuilt 2026 | Estimated Square Feet | 1,559 | | Initial Market Value | $329,990 | | Price | $329,990 | | Down Payment | $329,990 | | Closing Costs | $6,600 | | Loan Origination and/or Buydown Points | $0 | | Other Costs and Fixup | $0 | | Approximate Cash Invested | $336,590 | | Minimum Recommended Cash Reserves | $13,200 | | Cost per Square Foot / per Bedroom | $212 / $82,498 | | Monthly Rent per SQFT / per Bedroom | $1.35 / $525 |
| Projected Income | Monthly | Annual |
|---|
| Projected Rent | $2,100 | $25,200 | | Vacancy Losses | ($168) | ($2,016) | | Operating Income | $1,932 | $23,184 |
| Estimated Expenses | Monthly | Annual |
|---|
| Property Taxes | ($137) | ($1,650) | | Insurance | ($165) | ($1,980) | | Management Fees | $0 | $0 | | Leasing/Advertising Fees | $0 | $0 | | Association Fees | ($100) | ($1,200) | | Maintenance | ($42) | ($504) | | Other (Utilities, Supplies, etc.) | $0 | $0 | | Operating Expenses | ($444) | ($5,334) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,488 | $17,850 | | - Mortgage Payments | $0 | $0 | | = Cash Flow | $1,488 | $17,850 | | + Principal Reduction | $0 | $0 | | + Potential Cost Seg Tax Savings | $1,650 | $19,799 | | + Inflation Induced Debt Destruction® (IIDD) - Beta | $0 | $0 | | + One Year Appreciation | $1,375 | $16,500 | | = Gross Equity Income | $4,512 | $54,149 |
| | 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® Projections & Indicators | |
|---|
| Rent-to-Value Ratio™ (RV Ratio™) | 0.64% | | Debt Coverage Ratio | N/A | | Annual Gross Rent Multiplier | 13 | | Capitalization Rate | 5.4% | | Cash on Cash Return | 5% | | Base Return on Investment (ROI) | 10% | | Inflation-Enhanced ROI™ (with IIDD) | 10% | | Tax-Optimized ROI™ (Cost Seg+IIDD) | 16% | | + Tax Benefits: Deductions, Depreciation, 1031 Exchange, etc. |
| Assumptions & Projections | |
|---|
| Projected Appreciation Rate | 5.0% | | Gov CPI Inflation September '26 | 3.7% | | Vacancy Rate | 8% | | Management Fee | 0% | | Maintenance Percentage | 2% |
| Comments |
|---|
| Financed price $388,990 Backyard landscaping & Washer/Dryer included! |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
|