Arizona Seller Net Sheet, Buyer $/SqFt Comp & Investor ARV Workbench
Run real-time Maricopa County closing cost, Seller net proceeds, price-per-square-foot comp, and renovation ARV scenarios with Stephen R. Mannenbach, Licensed Arizona REALTOR® at HomeSmart.
Projected Value-Add Equity Spread & Unlevered Cap Rate
+$171,250 Equity · 4.80% Cap
• All-In Acquisition + Rehab Basis: $1,025,000
• Completed ARV (@ $435/sq ft): $1,196,250
• Estimated Annual Net Operating Income (NOI): $49,248/yr
Direct REALTOR® & Business Advisory Desk · HomeSmart LLC (ADRE #SA713873000)
Request Your Custom ARMLS CMA, Net Sheet or Off-Market Deal List
Prepared by our Licensed Arizona REALTOR® Desk (HomeSmart LLC · ADRE #SA713873000) for DealDaddy AI clients.