New Construction in Huntsville Metro - Townhouse
Madison, AL 35758
3bd • 2ba • Built: 2025
Zoned Madison City Schools!
Estimated Square Feet1,837
Initial Market Value$290,150
Purchase Price$290,150
Downpayment $290,150
Loan Origination Fees $0
Depreciable Closing Costs $2,902
Other Costs and Fixup$0
Approximate Cash Invested $293,052
Cost per Square Foot / per Bedroom $158 / $96,717
Monthly Rent per SQFT / per Bedroom $1.01 / $617
Projected IncomeMonthlyAnnual
Projected Rent$1,850$22,200
Vacancy Losses ($148)($1,776)
Operating Income $1,702$20,424
Estimated ExpensesMonthlyAnnual
Property Taxes($157)($1,886)
Insurance($97)($1,161)
Management Fees$0$0
Leasing/Advertising Fees$0$0
Association Fees($150)($1,800)
Maintenance($37)($444)
Other (Utilities, Supplies, etc.)$0$0
Operating Expenses ($441)($5,291)
Net PerformanceMonthlyAnnual
Net Operating Income $1,261$15,133
- Mortgage Payments$0$0
= Cash Flow $1,261$15,133
+ Principal Reduction $0$0
+ Inflation Induced Debt Destruction® (IIDD) - Beta $0$0
+ First-Year Appreciation $1,451$17,409
= Gross Equity Income $2,712$32,542
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™)0.6%
Debt Coverage Ratio N/A
Annual Gross Rent Multiplier13
Capitalization Rate 5.2%
Cash on Cash Return 5%
Return on Investment 11%
Return on Investment with IIDD 11%
+ 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.