New Construction in Birmingham Metro
Mount Olive, AL 35117
4 Beds - 2 Baths - 2 Car Garage
| Square Feet | 1,497 | | Initial Market Value | $274,400 | | Purchase Price | $274,400 | | Downpayment | $82,320 | | Loan Origination Fees | $3,842 | | Depreciable Closing Costs | $2,744 | | Other Closing Costs and Fixup | $0 | | Initial Cash Invested | $88,906 | | Cost per Square Foot | $183 | | Monthly Rent per Square Foot | $1.17 |
| Income | Monthly | Annual |
|---|
| Gross Rent | $1,750 | $21,000 | | Vacancy Losses | ($140) | ($1,680) | | Operating Income | $1,610 | $19,320 |
| Expenses | Monthly | Annual |
|---|
| Property Taxes | ($183) | ($2,195) | | Insurance | ($103) | ($1,235) | | Management Fees | ($108) | ($1,296) | | Leasing/Advertising Fees | $0 | $0 | | Association Fees | ($30) | ($360) | | Maintenance | ($35) | ($420) | | Other | $0 | $0 | | Operating Expenses | ($459) | ($5,506) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,151 | $13,814 | | - Mortgage Payments | ($1,198) | ($14,380) | | = Cash Flow | ($47) | ($566) | | + Principal Reduction | $183 | $2,198 | | + First-Year Appreciation | $1,372 | $16,464 | | = Gross Equity Income | $1,508 | $18,096 | | + Tax Savings | $184 | $2,212 | | = GEI w/Tax Savings | $1,692 | $20,309 |
| | Mortgage Info | First | Second |
|---|
| Loan-to-Value Ratio | 70% | 0% | | Loan Amount | $192,080 | $0 | | Monthly Payment | $1,198.33 | $0.00 | | Loan Type | Amortizing Fixed | | | Term | 30 Years | | | Interest Rate | 6.375% | 0.000% | | Monthly PMI | $0 | |
| Financial Indicators | |
|---|
| Debt Coverage Ratio | 0.96 | | Annual Gross Rent Multiplier | 13 | | Monthly Gross Rent Multiplier | 157 | | Capitalization Rate | 5.0% | | Cash on Cash Return | -1% | | Total Return on Investment | 20% | | + Tax Benefits: Deductions, Depreciation, 1031 Exchange, etc. |
| Assumptions | |
|---|
| Real Estate Appreciation Rate | 6% | | Vacancy Rate | 8% | | Management Fee | $108 | | Maintenance Percentage | 2% |
| Comments |
|---|
| Photos may be representative. Furniture not included. |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
|
