Single Family Rental Property Sold by the Columbus, GA Property Team for $259K

col sfr 259k

Property Type:

New Construction
Purchase Price: $259,584
Gross Rent: $1,750
Estimated Cap Rate (year 1): 6.9
Estimated Cash Flow (year 1): $5,317
3
2
1,392 SQ. FT
Loan type? 75% LTV 30-year @ 4.990% with 0 Pts
?Purchase Price:$259,584
Down payment:$64,896
?Purchase cost:$7,788
?Total cash invested:$72,684
?Estimated cash flow (year 1)
?Gross rent:$1,750
?Principal & interest:$1,044
Taxes:$167
HOA:n/a
Insurance:$96
Property management:n/a
Total monthly cost:$1,307
?Monthly cashflow (year 1):$443
?annual cashflow:$5,317

Buy & Hold Projections

All figures are estimates and are not guaranteed.

?Appreciation:
3%
?Income Increase:
2%
?Expense Increase:
2%
?Selling Costs:
6%
Cash Flow & EquityYear 1Year 5Year 10Year 30
?Cash flow:$5,317$4,742$6,539$15,805
?Total equity:$75,562$122,175$190,544$630,079
Investment returnsYear 1Year 5Year 10Year 30
?Cap Rate (Purchase Price):7%7%7%11%
?Cash on Cash Return:7%7%9%22%
?Return on Equity:7%4%3%3%
?Internal Rate of Return (IRR):-11%13%14%12%
?Return on Investment:-11%77%207%1,094%

Protected content

You need to be logged in to view this content. Please choose from the options below to view the entire Proforma.

Scroll to Top