Close in CASH by end of Sept for up to 15% OFF Listing Price
Arizona
4bd • 2ba • Built: 2026
| Projected Income | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|
| Projected Rent | $25,200 | $25,956 | $26,735 | $27,537 | $28,363 | $29,214 | $30,090 | $30,993 | $31,923 | $32,880 |
| Vacancy Losses | ($2,016) | ($2,076) | ($2,139) | ($2,203) | ($2,269) | ($2,337) | ($2,407) | ($2,479) | ($2,554) | ($2,630) |
| Operating Income | $23,184 | $23,880 | $24,596 | $25,334 | $26,094 | $26,877 | $27,683 | $28,513 | $29,369 | $30,250 |
| Estimated Expenses | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|
| Property Taxes | ($1,650) | ($1,711) | ($1,774) | ($1,840) | ($1,908) | ($1,979) | ($2,052) | ($2,128) | ($2,206) | ($2,288) |
| Insurance | ($1,980) | ($2,053) | ($2,129) | ($2,208) | ($2,290) | ($2,374) | ($2,462) | ($2,553) | ($2,648) | ($2,746) |
| Management Fees | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Leasing/Advertising Fees | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Association Fees | ($1,200) | ($1,244) | ($1,290) | ($1,338) | ($1,388) | ($1,439) | ($1,492) | ($1,548) | ($1,605) | ($1,664) |
| Maintenance | ($504) | ($523) | ($542) | ($562) | ($583) | ($604) | ($627) | ($650) | ($674) | ($699) |
| Other | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Operating Expenses | ($5,334) | ($5,531) | ($5,736) | ($5,948) | ($6,168) | ($6,396) | ($6,633) | ($6,879) | ($7,133) | ($7,397) |
| Income Analysis | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|
| Net Operating Income | $17,850 | $18,348 | $18,860 | $19,386 | $19,926 | $20,480 | $21,050 | $21,635 | $22,236 | $22,853 |
| - Mortgage Payments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| = Cash Flow | $17,850 | $18,348 | $18,860 | $19,386 | $19,926 | $20,480 | $21,050 | $21,635 | $22,236 | $22,853 |
| + Principal Reduction | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| + Appreciation | $16,500 | $17,324 | $18,191 | $19,100 | $20,055 | $21,058 | $22,111 | $23,216 | $24,377 | $25,596 |
| = Gross Equity Income | $34,350 | $35,673 | $37,051 | $38,486 | $39,981 | $41,538 | $43,161 | $44,851 | $46,613 | $48,449 |
| Capitalization Rate | 5.2% | 5.0% | 4.9% | 4.8% | 4.7% | 4.6% | 4.5% | 4.4% | 4.3% | 4.3% |
| Cash on Cash Return | 5.3% | 5.5% | 5.6% | 5.8% | 5.9% | 6.1% | 6.3% | 6.4% | 6.6% | 6.8% |
| Return on Equity | 9.9% | 9.8% | 9.7% | 9.6% | 9.5% | 9.4% | 9.3% | 9.2% | 9.1% | 9.0% |
| Loan Analysis | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|
| Market Value | $346,490 | $363,814 | $382,005 | $401,105 | $421,160 | $442,218 | $464,329 | $487,546 | $511,923 | $537,519 |
| - Loan Balance | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| = Equity | $346,490 | $363,814 | $382,005 | $401,105 | $421,160 | $442,218 | $464,329 | $487,546 | $511,923 | $537,519 |
| Loan-to-Value Ratio | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Potential Cash-Out Refi | $311,841 | $327,433 | $343,804 | $360,994 | $379,044 | $397,996 | $417,896 | $438,791 | $460,731 | $483,767 |
| Sale Analysis | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|
| Equity | $346,490 | $363,814 | $382,005 | $401,105 | $421,160 | $442,218 | $464,329 | $487,546 | $511,923 | $537,519 |
| - Closing Costs | ($24,254) | ($25,467) | ($26,740) | ($28,077) | ($29,481) | ($30,955) | ($32,503) | ($34,128) | ($35,835) | ($37,626) |
| = Proceeds After Sale | $322,235 | $338,347 | $355,264 | $373,028 | $391,679 | $411,263 | $431,826 | $453,417 | $476,088 | $499,893 |
| + Cumulative Cash Flow | $17,850 | $36,198 | $55,058 | $74,444 | $94,370 | $114,850 | $135,900 | $157,534 | $179,770 | $202,623 |
| - Approximate Cash Invested | ($336,590) | ($336,590) | ($336,590) | ($336,590) | ($336,590) | ($336,590) | ($336,590) | ($336,590) | ($336,590) | ($336,590) |
| = Net Profit | $3,496 | $37,956 | $73,733 | $110,882 | $149,459 | $189,523 | $231,136 | $274,362 | $319,269 | $365,926 |
| Internal Rate of Return | 1.0% | 5.6% | 7.2% | 7.9% | 8.4% | 8.6% | 8.8% | 8.9% | 9.0% | 9.1% |
| Return on Investment | 1.0% | 11.3% | 21.9% | 32.9% | 44.4% | 56.3% | 68.7% | 81.5% | 94.9% | 108.7% |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.