New Construction in Huntsville Metro
Huntsville, AL 35811
3 Beds - 2 Baths - 2 Car Garage
Square Feet | 1,683 | Initial Market Value | $278,815 | Purchase Price | $278,815 | Downpayment | $69,704 | Loan Origination Fees | $2,091 | Depreciable Closing Costs | $2,788 | Other Closing Costs and Fixup | $0 | Initial Cash Invested | $74,583 | Cost per Square Foot | $166 | Monthly Rent per Square Foot | $1.30 |
Income | Monthly | Annual |
---|
Gross Rent | $2,195 | $26,340 | Vacancy Losses | ($176) | ($2,107) | Operating Income | $2,019 | $24,233 |
Expenses | Monthly | Annual |
---|
Property Taxes | ($186) | ($2,231) | Insurance | ($105) | ($1,255) | Management Fees | ($108) | ($1,296) | Leasing/Advertising Fees | $0 | $0 | Association Fees | ($42) | ($500) | Maintenance | ($44) | ($527) | Other | $0 | $0 | Operating Expenses | ($484) | ($5,808) |
Net Performance | Monthly | Annual |
---|
Net Operating Income | $1,535 | $18,425 | - Mortgage Payments | ($1,322) | ($15,861) | = Cash Flow | $214 | $2,564 | + Principal Reduction | $195 | $2,337 | + First-Year Appreciation | $1,394 | $16,729 | = Gross Equity Income | $1,803 | $21,630 | + Tax Savings | $95 | $1,136 | = GEI w/Tax Savings | $1,897 | $22,766 |
| Mortgage Info | First | Second |
---|
Loan-to-Value Ratio | 75% | 0% | Loan Amount | $209,111 | $0 | Monthly Payment | $1,321.73 | $0.00 | Loan Type | Amortizing Fixed | | Term | 30 Years | | Interest Rate | 6.500% | 0.000% | Monthly PMI | $0 | |
Financial Indicators | |
---|
Debt Coverage Ratio | 1.16 | Annual Gross Rent Multiplier | 11 | Monthly Gross Rent Multiplier | 127 | Capitalization Rate | 6.6% | Cash on Cash Return | 3% | 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.
|