New Construction in Huntsville Metro
New Market, AL 35761
3bd • 2ba • Built: 2026
Complete & move-in ready in Huntsville suburbs!
Estimated Square Feet1,446
Initial Market Value$248,650
Purchase Price$248,650
Downpayment $248,650
Loan Origination Fees $0
Depreciable Closing Costs $2,487
Other Costs and Fixup$0
Approximate Cash Invested $251,137
Cost per Square Foot / per Bedroom $172 / $82,883
Monthly Rent per SQFT / per Bedroom $1.14 / $550
Projected IncomeMonthlyAnnual
Projected Rent$1,650$19,800
Vacancy Losses ($132)($1,584)
Operating Income $1,518$18,216
Estimated ExpensesMonthlyAnnual
Property Taxes($135)($1,616)
Insurance($83)($995)
Management Fees$0$0
Leasing/Advertising Fees$0$0
Association Fees($34)($408)
Maintenance($33)($396)
Other (Utilities, Supplies, etc.)$0$0
Operating Expenses ($285)($3,415)
Net PerformanceMonthlyAnnual
Net Operating Income $1,233$14,801
- Mortgage Payments$0$0
= Cash Flow $1,233$14,801
+ Principal Reduction $0$0
+ Inflation Induced Debt Destruction® (IIDD) - Beta $0$0
+ First-Year Appreciation $1,243$14,919
= Gross Equity Income $2,477$29,720
Mortgage InfoFirstSecond
Loan-to-Value Ratio N/AN/A
Loan AmountN/AN/A
Monthly PaymentN/AN/A
Loan TypeN/AN/A
TermN/AN/A
Nominal / Real Interest Rate N/AN/A
Monthly PMIN/AN/A
Empowered Investor® Indicators
Rent-to-Value Ratio™ (RV Ratio™)0.7%
Debt Coverage Ratio N/A
Annual Gross Rent Multiplier13
Capitalization Rate 6.0%
Cash on Cash Return 6%
Return on Investment 12%
Return on Investment with IIDD 12%
+ Tax Benefits: Deductions, Depreciation, 1031 Exchange, etc.
Assumptions & Projections
Projected Appreciation Rate6%
Projected Inflation Rate3%
Vacancy Rate8%
Management Fee0%
Maintenance Percentage2%
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.