New Construction Greater Birmingham Area
Pell City, AL 35128
3 Bed - 2 Bath - New Construction
Square Feet | 2,000 | Purchase Price | $299,900 | Initial Market Value | $299,900 | Downpayment | $74,975 | Closing Costs | $8,298 | Initial Cash Invested | $83,273 |
Income & Expenses | Monthly | Annual |
---|
Gross Rent | $2,050 | $24,600 | Vacancy Losses | $164 | $1,968 | Operating Income | $1,886 | $22,632 | Operating Expenses | $343 | $4,115 |
Net Performance | Monthly | Annual |
---|
Net Operating Income | $1,543 | $18,517 | - Mortgage Payments | $1,534 | $18,413 | = Cash Flow | $9 | $104 | + Principal Reduction | $181 | $2,177 | + First-Year Appreciation | $1,500 | $17,994 | = Gross Equity Income | $1,690 | $20,275 |
| 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 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.
|