You are in Preview Mode.Exit Preview
1272, 3/2 - Single Family Rental (SFR)
Calera, Alabama
1 / 9
$275,400
10.5% IRR
Based on
Conventional Loan
Annual Income
$21,000
Cash Flow
$-68/mo
Cap Rate
4.81%
CoC
-0.97%
ROI
22.26%
5-Yr IRR
10.5%
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
$20,767
Cash Flow
$817
Annual
Purchase & Revenue
Loan Details
Operating Expenses
Growth Assumptions
Year 1 Performance
Including Incentives
Cap Rate
4.81%
CoC Return
-0.97%
Monthly Rent
$1,750
Cash Flow
$-68/mo
Cash Needed
$83,997
Annual Cash Flow
$-817
5-Year IRR
8.58%
Net Proceeds (5Y)
$123,688
DSCR
0.94
GEI ROI
18.73%
GEI ROI (w/ Tax)
27.24%
GRM
157.37
Cash Flow Projections
This proforma uses your Conventional calculator inputs. Switch calculator tabs to see proformas for different loan scenarios.
Initial Investment
$83,997
Total Cash Flow (1 yrs)
$-817
Sale Proceeds (Year 1)
$54,292
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%)$3,305
Insurance (0.25%)$689
Maintenance (2% of rent)$420
HOA Fees$600
Property Management (8%)$1,680
Total Operating Expenses$6,693
Net Operating Income (NOI)$13,257
Less: Debt Service-$14,073
Annual Cash Flow$-817
Wealth Building Components
Annual Cash Flow$-817
+ Principal Reduction+$2,782
+ Year 1 Appreciation+$13,770
= Gross Equity Income (GEI)$15,736
+ Tax Savings (Depreciation)+$2,964
= GEI w/Tax Savings$18,700
GEI ROI: 22.26% 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.