You are in Preview Mode.Exit Preview
1281, 3/2 - Single Family Rental (SFR)
Tuscaloosa, Alabama
1 / 11
$244,900
10.4% IRR
Based on
Conventional Loan
Annual Income
$18,600
Cash Flow
$-63/mo
Cap Rate
4.80%
CoC
-1.02%
ROI
22.22%
5-Yr IRR
10.4%
Type
Single Family Rental (SFR)
Status
N/A
Sqft
1,281
Bed/Bath
3/2
Properties Available
0
Rent
$1,550
Investment Calculator
Investment Calculators
Select loan type. All estimates.
Investment Breakdown
Income
$17,670
Expenses
$18,430
Cash Flow
$760
Annual
Purchase & Revenue
Loan Details
Operating Expenses
Growth Assumptions
Year 1 Performance
Including Incentives
Cap Rate
4.80%
CoC Return
-1.02%
Monthly Rent
$1,550
Cash Flow
$-63/mo
Cash Needed
$74,695
Annual Cash Flow
$-760
5-Year IRR
8.53%
Net Proceeds (5Y)
$109,990
DSCR
0.94
GEI ROI
18.69%
GEI ROI (w/ Tax)
27.19%
GRM
158.00
Cash Flow Projections
This proforma uses your Conventional calculator inputs. Switch calculator tabs to see proformas for different loan scenarios.
Initial Investment
$74,695
Total Cash Flow (1 yrs)
$-760
Sale Proceeds (Year 1)
$48,246
Income & Expense Breakdown (Year 1)
Income
Gross Rental Income$18,600
Vacancy Loss (5%)-$930
Effective Gross Income$17,670
Operating Expenses
Property Tax (1.2%)$2,939
Insurance (0.25%)$612
Maintenance (2% of rent)$372
HOA Fees$504
Property Management (8%)$1,488
Total Operating Expenses$5,915
Net Operating Income (NOI)$11,755
Less: Debt Service-$12,515
Annual Cash Flow$-760
Wealth Building Components
Annual Cash Flow$-760
+ Principal Reduction+$2,474
+ Year 1 Appreciation+$12,245
= Gross Equity Income (GEI)$13,960
+ Tax Savings (Depreciation)+$2,636
= GEI w/Tax Savings$16,596
GEI ROI: 22.22% 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.