You are in Preview Mode.Exit Preview
1272, 3/2 - Single Family Rental (SFR)
Calera, Alabama
1 / 9
$259,300
11.9% IRR
Based on
Conventional Loan
Annual Income
$21,000
Cash Flow
$20/mo
Cap Rate
5.20%
CoC
0.30%
ROI
23.54%
5-Yr IRR
11.9%
Type
Single Family Rental (SFR)
Status
N/A
Sqft
1,272
Bed/Bath
3/2
Properties Available
0
Rent
$1,750
Investment Calculator
Investment Calculators
Select loan type. All estimates.
Investment Breakdown
Income
$19,950
Expenses
$19,710
Cash Flow
$240
Annual
Purchase & Revenue
Loan Details
Operating Expenses
Growth Assumptions
Year 1 Performance
Including Incentives
Cap Rate
5.20%
CoC Return
0.30%
Monthly Rent
$1,750
Cash Flow
$20/mo
Cash Needed
$79,087
Annual Cash Flow
$240
5-Year IRR
9.77%
Net Proceeds (5Y)
$116,457
DSCR
1.02
GEI ROI
20.01%
GEI ROI (w/ Tax)
28.51%
GRM
148.17
Cash Flow Projections
This proforma uses your Conventional calculator inputs. Switch calculator tabs to see proformas for different loan scenarios.
Initial Investment
$79,087
Total Cash Flow (1 yrs)
$240
Sale Proceeds (Year 1)
$52,126
Income & Expense Breakdown (Year 1)
Income
Gross Rental Income$21,000
Vacancy Loss (5%)-$1,050
Effective Gross Income$19,950
Operating Expenses
Property Tax (1.2%)$3,112
Insurance (0.25%)$648
Maintenance (2% of rent)$420
HOA Fees$600
Property Management (8%)$1,680
Total Operating Expenses$6,460
Net Operating Income (NOI)$13,490
Less: Debt Service-$13,250
Annual Cash Flow$240
Wealth Building Components
Annual Cash Flow$240
+ Principal Reduction+$2,620
+ Year 1 Appreciation+$12,965
= Gross Equity Income (GEI)$15,824
+ Tax Savings (Depreciation)+$2,791
= GEI w/Tax Savings$18,615
GEI ROI: 23.54% annual return on cash invested
Location
Leaflet © OpenStreetMap contributors
Addresses Protected
0 properties available in this area. Schedule a Deep Dive call to unlock exact addresses and details.
Inventory Details Protected
Schedule a Deep Dive call to unlock exact addresses and detailed inventory information.