New Construction in Tuscaloosa

Tuscaloosa, AL 35405
2 Beds - 1 Bath - Built 2025
General Information
Square Feet899
Purchase Price$199,900
Initial Market Value$199,900
Downpayment$199,900
Closing Costs$7,996
Initial Cash Invested$207,896
Income & ExpensesMonthlyAnnual
Gross Rent$1,200$14,400
Vacancy Losses$96$1,152
Operating Income$1,104$13,248
Operating Expenses$366$4,395
Financial Indicators
Capitalization Rate4.4%
Cash on Cash Return4%
Total Return on Investment10%
Net PerformanceMonthlyAnnual
Net Operating Income$738$8,853
- Mortgage Payments$0$0
= Cash Flow$738$8,853
+ Principal Reduction$0$0
+ First-Year Appreciation$1,000$11,994
= Gross Equity Income$1,737$20,847
Assumptions
Real Estate Appreciation Rate6%
Vacancy Rate8%
Management Fee86%
Comments
Photos may be representative.
Incentives incude: Fridge, Blinds and up to 2% toward closing costs!
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.