New Construction in Huntsville Metro
Madison, AL 35756
4 Beds - 3 Baths - 2 Car Garage
| Square Feet | 2,108 | | Purchase Price | $337,565 | | Initial Market Value | $337,565 | | Downpayment | $101,270 | | Closing Costs | $5,739 | | Initial Cash Invested | $107,008 |
| Income & Expenses | Monthly | Annual |
|---|
| Gross Rent | $2,495 | $29,940 | | Vacancy Losses | $200 | $2,395 | | Operating Income | $2,295 | $27,545 | | Operating Expenses | $552 | $6,618 |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,744 | $20,926 | | - Mortgage Payments | $1,494 | $17,923 | | = Cash Flow | $250 | $3,004 | | + Principal Reduction | $220 | $2,641 | | + First-Year Appreciation | $1,688 | $20,254 | | = Gross Equity Income | $2,158 | $25,899 |
| | Financial Indicators | |
|---|
| Capitalization Rate | 6.2% | | Cash on Cash Return | 3% | | Total Return on Investment | 24% |
| Assumptions | |
|---|
| Real Estate Appreciation Rate | 6% | | Vacancy Rate | 8% | | Management Fee | 108% |
| Comments |
|---|
| Photos may be representative. Furniture not included. |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
|
