New Construction in Birmingham Metro
Mount Olive, AL 35117
4 Beds - 2 Baths - 2 Car Garage
| Square Feet | 1,774 | | Initial Market Value | $299,400 | | Purchase Price | $299,400 | | Downpayment | $89,820 | | Loan Origination Fees | $4,192 | | Depreciable Closing Costs | $2,994 | | Other Closing Costs and Fixup | $0 | | Initial Cash Invested | $97,006 | | Cost per Square Foot | $169 | | Monthly Rent per Square Foot | $1.03 |
| Income | Monthly | Annual |
|---|
| Gross Rent | $1,825 | $21,900 | | Vacancy Losses | ($146) | ($1,752) | | Operating Income | $1,679 | $20,148 |
| Expenses | Monthly | Annual |
|---|
| Property Taxes | ($200) | ($2,395) | | Insurance | ($112) | ($1,347) | | Management Fees | ($108) | ($1,296) | | Leasing/Advertising Fees | $0 | $0 | | Association Fees | ($30) | ($360) | | Maintenance | ($37) | ($438) | | Other | $0 | $0 | | Operating Expenses | ($486) | ($5,837) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,193 | $14,312 | | - Mortgage Payments | ($1,308) | ($15,690) | | = Cash Flow | ($115) | ($1,379) | | + Principal Reduction | $200 | $2,399 | | + First-Year Appreciation | $1,497 | $17,964 | | = Gross Equity Income | $1,582 | $18,984 | | + Tax Savings | $223 | $2,675 | | = GEI w/Tax Savings | $1,805 | $21,659 |
| | Mortgage Info | First | Second |
|---|
| Loan-to-Value Ratio | 70% | 0% | | Loan Amount | $209,580 | $0 | | Monthly Payment | $1,307.51 | $0.00 | | Loan Type | Amortizing Fixed | | | Term | 30 Years | | | Interest Rate | 6.375% | 0.000% | | Monthly PMI | $0 | |
| Financial Indicators | |
|---|
| Debt Coverage Ratio | 0.91 | | Annual Gross Rent Multiplier | 14 | | Monthly Gross Rent Multiplier | 164 | | Capitalization Rate | 4.8% | | 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.
|
