New Construction in Huntsville Metro
Madison, AL 35756
4 Beds - 3 Baths - 2 Car Garage
| Square Feet | 2,108 | | Initial Market Value | $347,990 | | Purchase Price | $347,990 | | Downpayment | $104,397 | | Loan Origination Fees | $4,872 | | Depreciable Closing Costs | $3,480 | | Other Closing Costs and Fixup | $0 | | Initial Cash Invested | $112,749 | | Cost per Square Foot | $165 | | Monthly Rent per Square Foot | $1.18 |
| Income | Monthly | Annual |
|---|
| Gross Rent | $2,495 | $29,940 | | Vacancy Losses | ($200) | ($2,395) | | Operating Income | $2,295 | $27,545 |
| Expenses | Monthly | Annual |
|---|
| Property Taxes | ($232) | ($2,784) | | Insurance | ($130) | ($1,566) | | Management Fees | ($108) | ($1,296) | | Leasing/Advertising Fees | $0 | $0 | | Association Fees | ($36) | ($430) | | Maintenance | ($50) | ($599) | | Other | $0 | $0 | | Operating Expenses | ($556) | ($6,675) |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,739 | $20,870 | | - Mortgage Payments | ($1,520) | ($18,236) | | = Cash Flow | $219 | $2,634 | | + Principal Reduction | $232 | $2,788 | | + First-Year Appreciation | $1,740 | $20,879 | | = Gross Equity Income | $2,192 | $26,301 | | + Tax Savings | $138 | $1,656 | | = GEI w/Tax Savings | $2,330 | $27,957 |
| | Mortgage Info | First | Second |
|---|
| Loan-to-Value Ratio | 70% | 0% | | Loan Amount | $243,593 | $0 | | Monthly Payment | $1,519.70 | $0.00 | | Loan Type | Amortizing Fixed | | | Term | 30 Years | | | Interest Rate | 6.375% | 0.000% | | Monthly PMI | $0 | |
| Financial Indicators | |
|---|
| Debt Coverage Ratio | 1.14 | | Annual Gross Rent Multiplier | 12 | | Monthly Gross Rent Multiplier | 139 | | Capitalization Rate | 6.0% | | Cash on Cash Return | 2% | | Total Return on Investment | 23% | | + 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.
|
