New Construction in Birmingham Metro - Townhouse
Alabaster, AL 35007
3bd • 2.5ba • Built: 2026
Zoned Alabaster City Schools!
| Estimated Square Feet | 1,492 | | Initial Market Value | $289,900 | | Purchase Price | $289,900 | | Downpayment | $72,475 | | Loan Origination Fees | $2,174 | | Depreciable Closing Costs | $2,899 | | Other Costs and Fixup | $0 | | Approximate Cash Invested | $77,548 | | Cost per Square Foot / per Bedroom | $194 / $96,633 | | Monthly Rent per SQFT / per Bedroom | $1.24 / $617 |
| Projected Income | Monthly | Annual |
|---|
| Projected Rent | $1,850 | $22,200 | | Vacancy Losses | ($148) | ($1,776) | | Operating Income | $1,702 | $20,424 |
| Estimated Expenses | Monthly | Annual |
|---|
| Property Taxes | ($157) | ($1,884) | | Insurance | ($97) | ($1,160) | | Management Fees | $0 | $0 | | Leasing/Advertising Fees | $0 | $0 | | Association Fees | ($55) | ($660) | | Maintenance | ($37) | ($444) | | Other (Utilities, Supplies, etc.) | $0 | $0 | | Operating Expenses | ($346) | ($4,148) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,356 | $16,276 | | - Mortgage Payments | ($1,022) | ($12,269) | | = Cash Flow | $334 | $4,007 | | + Principal Reduction | $326 | $3,913 | | + Inflation Induced Debt Destruction® (IIDD) - Beta | $544 | $6,523 | | + First-Year Appreciation | $1,450 | $17,394 | | = Gross Equity Income | $2,653 | $31,837 |
| | Mortgage Info | First | Second |
|---|
| Loan-to-Value Ratio | 75% | N/A | | Loan Amount | $217,425 | N/A | | Monthly Payment | $1,022.41 | N/A | | Loan Type | Amortizing ARM | N/A | | Term | 7 Years | N/A | | Nominal / Real Interest Rate | 3.875% / 0.875% | N/A | | Monthly PMI | $0 | N/A |
| Empowered Investor® Indicators | |
|---|
| Rent-to-Value Ratio™ (RV Ratio™) | 0.6% | | Debt Coverage Ratio | 1.33 | | Annual Gross Rent Multiplier | 13 | | Capitalization Rate | 5.6% | | Cash on Cash Return | 5% | | 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.
|