New Construction in Huntsville Metro
Huntsville, AL 35811
3 Beds - 2 Baths - 2 Car Garage
| Square Feet | 1,335 | | Initial Market Value | $258,490 | | Purchase Price | $258,490 | | Downpayment | $64,623 | | Loan Origination Fees | $3,877 | | Depreciable Closing Costs | $2,585 | | Other Closing Costs and Fixup | $0 | | Initial Cash Invested | $71,085 | | Cost per Square Foot | $194 | | Monthly Rent per Square Foot | $1.55 |
| Income | Monthly | Annual |
|---|
| Gross Rent | $2,075 | $24,900 | | Vacancy Losses | ($166) | ($1,992) | | Operating Income | $1,909 | $22,908 |
| Expenses | Monthly | Annual |
|---|
| Property Taxes | ($172) | ($2,068) | | Insurance | ($97) | ($1,163) | | Management Fees | ($108) | ($1,296) | | Leasing/Advertising Fees | $0 | $0 | | Association Fees | ($42) | ($500) | | Maintenance | ($42) | ($498) | | Other | $0 | $0 | | Operating Expenses | ($460) | ($5,525) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,449 | $17,383 | | - Mortgage Payments | ($1,209) | ($14,514) | | = Cash Flow | $239 | $2,869 | | + Principal Reduction | $185 | $2,219 | | + First-Year Appreciation | $1,292 | $15,509 | | = Gross Equity Income | $1,716 | $20,597 | | + Tax Savings | $72 | $866 | | = GEI w/Tax Savings | $1,789 | $21,464 |
| | Mortgage Info | First | Second |
|---|
| Loan-to-Value Ratio | 75% | 0% | | Loan Amount | $193,868 | $0 | | Monthly Payment | $1,209.48 | $0.00 | | Loan Type | Amortizing Fixed | | | Term | 30 Years | | | Interest Rate | 6.375% | 0.000% | | Monthly PMI | $0 | |
| Financial Indicators | |
|---|
| Debt Coverage Ratio | 1.20 | | Annual Gross Rent Multiplier | 10 | | Monthly Gross Rent Multiplier | 125 | | Capitalization Rate | 6.7% | | Cash on Cash Return | 4% | | Total Return on Investment | 29% | | + Tax Benefits: Deductions, Depreciation, 1031 Exchange, etc. |
| Assumptions | |
|---|
| Real Estate Appreciation Rate | 6% | | Vacancy Rate | 8% | | Management Fee | $108 | | Maintenance Percentage | 2% |
| 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.
|
