New Construction in Huntsville Metro
New Market, AL 35761
3bd • 2ba • Built: 2026
Complete & move-in ready in Huntsville suburbs!
| Estimated Square Feet | 1,143 | | Initial Market Value | $219,900 | | Purchase Price | $219,900 | | Downpayment | $54,975 | | Loan Origination Fees | $1,649 | | Depreciable Closing Costs | $2,199 | | Other Costs and Fixup | $0 | | Approximate Cash Invested | $58,823 | | Cost per Square Foot / per Bedroom | $192 / $73,300 | | Monthly Rent per SQFT / per Bedroom | $1.31 / $500 |
| Projected Income | Monthly | Annual |
|---|
| Projected Rent | $1,500 | $18,000 | | Vacancy Losses | ($120) | ($1,440) | | Operating Income | $1,380 | $16,560 |
| Estimated Expenses | Monthly | Annual |
|---|
| Property Taxes | ($119) | ($1,429) | | Insurance | ($73) | ($880) | | Management Fees | $0 | $0 | | Leasing/Advertising Fees | $0 | $0 | | Association Fees | ($34) | ($408) | | Maintenance | ($30) | ($360) | | Other (Utilities, Supplies, etc.) | $0 | $0 | | Operating Expenses | ($256) | ($3,077) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,124 | $13,483 | | - Mortgage Payments | ($836) | ($10,028) | | = Cash Flow | $288 | $3,455 | | + Principal Reduction | $222 | $2,661 | | + Inflation Induced Debt Destruction® (IIDD) - Beta | $412 | $4,948 | | + First-Year Appreciation | $1,100 | $13,194 | | = Gross Equity Income | $2,021 | $24,258 |
| | Mortgage Info | First | Second |
|---|
| Loan-to-Value Ratio | 75% | N/A | | Loan Amount | $164,925 | N/A | | Monthly Payment | $835.65 | N/A | | Loan Type | Amortizing ARM | N/A | | Term | 7 Years | N/A | | Nominal / Real Interest Rate | 4.500% / 1.500% | N/A | | Monthly PMI | $0 | N/A |
| Empowered Investor® Indicators | |
|---|
| Rent-to-Value Ratio™ (RV Ratio™) | 0.7% | | Debt Coverage Ratio | 1.34 | | Annual Gross Rent Multiplier | 12 | | Capitalization Rate | 6.1% | | Cash on Cash Return | 6% | | Return on Investment | 33% | | Return on Investment with IIDD | 41% | | + Tax Benefits: Deductions, Depreciation, 1031 Exchange, etc. |
| Assumptions & Projections | |
|---|
| Projected Appreciation Rate | 6% | | Projected Inflation Rate | 3% | | Vacancy Rate | 8% | | Management Fee | 0% | | Maintenance Percentage | 2% |
| Comments |
|---|
| New construction. Cash purchase incentives available. Up to 2% in seller concessions on financed purchase. |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
|