You are in Preview Mode.Exit Preview
1276, 4/2 - Single Family Rental (SFR)
Athens, Alabama
1 / 9
$251,900
11.2% IRR
Based on
Conventional Loan
Annual Income
$19,800
Cash Flow
$0/mo
Cap Rate
5.11%
CoC
0.01%
ROI
23.24%
5-Yr IRR
11.2%
Type
Single Family Rental (SFR)
Status
N/A
Sqft
1,276
Bed/Bath
4/2
Properties Available
0
Rent
$1,650
Investment Calculator
Investment Calculators
Select loan type. All estimates.
Investment Breakdown
Income
$18,810
Expenses
$18,805
Cash Flow
$5
Annual
Purchase & Revenue
Loan Details
Operating Expenses
Growth Assumptions
Year 1 Performance
Including Incentives
Cap Rate
5.11%
CoC Return
0.01%
Monthly Rent
$1,650
Cash Flow
$0/mo
Cash Needed
$76,830
Annual Cash Flow
$5
5-Year IRR
9.47%
Net Proceeds (5Y)
$113,134
DSCR
1.00
GEI ROI
19.71%
GEI ROI (w/ Tax)
28.22%
GRM
152.67
Cash Flow Projections
This proforma uses your Conventional calculator inputs. Switch calculator tabs to see proformas for different loan scenarios.
Initial Investment
$76,830
Total Cash Flow (1 yrs)
$5
Sale Proceeds (Year 1)
$50,411
Income & Expense Breakdown (Year 1)
Income
Gross Rental Income$19,800
Vacancy Loss (5%)-$990
Effective Gross Income$18,810
Operating Expenses
Property Tax (1.2%)$3,023
Insurance (0.25%)$630
Maintenance (2% of rent)$396
HOA Fees$300
Property Management (8%)$1,584
Total Operating Expenses$5,933
Net Operating Income (NOI)$12,877
Less: Debt Service-$12,872
Annual Cash Flow$5
Wealth Building Components
Annual Cash Flow$5
+ Principal Reduction+$2,545
+ Year 1 Appreciation+$12,595
= Gross Equity Income (GEI)$15,145
+ Tax Savings (Depreciation)+$2,711
= GEI w/Tax Savings$17,856
GEI ROI: 23.24% 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.