Home » Properties » Multi-family Rental Property Sold by the Dallas Property Team for $650k

Multi-family Rental Property Sold by the Dallas Property Team for $650k

Property Type:

Fourplex
Purchase Price: $650,000
Gross Rent: $4,964
Cap Rate (year 1): 7.2
Cash Flow (year 1): $10,961
12
4
4,968 SQ. FT
Loan type? 75% LTV 30-year @ 6.250% with 2 Pts
?Purchase Price:$650,000
Down payment:$162,500
?Purchase cost:$29,250
?Total cash invested:$191,750
?Estimated cash flow (year 1)
?Gross rent:$4,964
?Principal & interest:$3,002
Taxes:$476
HOA:n/a
Insurance:$325
Property management:$248
Total monthly cost:$4,051
?Monthly cashflow (year 1):$913
?annual cashflow:$10,961

Buy & Hold Projections

?Appreciation:
6%		?Income Increase:
4%		?Expense Increase:
2%		?Selling Costs:
6%
Cash Flow & EquityYear 1Year 5Year 10Year 30
?Cash flow:$10,961$19,782$33,041$123,399
?Total equity:$207,213$414,828$753,392$3,733,269
Investment returnsYear 1Year 5Year 10Year 30
?Cap Rate (Purchase Price):7%9%11%25%
?Cash on Cash Return:6%10%17%64%
?Return on Equity:5%5%4%3%
?Internal Rate of Return (IRR):-8%20%20%17%
?Return on Investment:-8%129%368%2,619%

Protected content

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

Start typing and press enter to search

Need Capital to Buy Property? 

Close the CTA

Join RealWealth for Free Access to:

• Vetted off-market turnkey rental properties.

• Complimentary strategy sessions.

• Members-only investor education.

Close the CTA
RealWealth logo

• And so much more.

Scroll to Top