New Construction Greater Birmingham Area
Pell City, AL 35128
3 Bed - 2 1/2 Bath - New Construction
Square Feet | 1,666 | Purchase Price | $290,900 | Initial Market Value | $290,900 | Downpayment | $72,725 | Closing Costs | $8,073 | Initial Cash Invested | $80,798 |
Income & Expenses | Monthly | Annual |
---|
Gross Rent | $2,000 | $24,000 | Vacancy Losses | $160 | $1,920 | Operating Income | $1,840 | $22,080 | Operating Expenses | $335 | $4,022 |
Net Performance | Monthly | Annual |
---|
Net Operating Income | $1,505 | $18,058 | - Mortgage Payments | $1,488 | $17,860 | = Cash Flow | $16 | $198 | + Principal Reduction | $176 | $2,112 | + First-Year Appreciation | $1,455 | $17,454 | = Gross Equity Income | $1,647 | $19,763 |
| Financial Indicators | |
---|
Capitalization Rate | 6.2% | Cash on Cash Return | 0% | Total Return on Investment | 24% |
Assumptions | |
---|
Real Estate Appreciation Rate | 6% | Vacancy Rate | 8% | Management Fee | 60% |
Comments |
---|
Beautiful 3 bedroom 2 1/2 bath in a popular area outside of Birmingham. Easy access to dining, shopping and fun on the lake! | *Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
|