New Construction Duplex Property Sold by the San Antonio Property Team for $535k

New Construction Duplex sold by the San Antonio team for 524K.

Property Type:

Duplex
Purchase Price: $535,000
Gross Rent: $3,700
Estimated Cap Rate (year 1): 6.5
Estimated Cash Flow (year 1): $12,381
6
5
2,750 SQ. FT
Loan type? 75% LTV 10/6 ARM @ 3.750% with 0 Pts
?Purchase Price:$535,000
Down payment:$133,750
?Purchase cost:$16,050
?Total cash invested:$149,800
?Estimated cash flow (year 1)
?Gross rent:$3,700
?Principal & interest:$1,858
Taxes:$585
HOA:$100
Insurance:$125
Property management:n/a
Total monthly cost:$2,668
?Monthly cashflow (year 1):$1,032
?annual cashflow:$12,381

Buy & Hold Projections

All figures are estimates and are not guaranteed.

?Appreciation:
6%		?Income Increase:
4%		?Expense Increase:
2%		?Selling Costs:
6%
Cash Flow & EquityYear 1Year 5Year 10Year 30
?Cash flow:$12,381$15,745$25,171$89,908
?Total equity:$173,228$354,516$644,680$3,072,768
Investment returnsYear 1Year 5Year 10Year 30
?Cap Rate (Purchase Price):7%7%9%21%
?Cash on Cash Return:8%11%17%60%
?Return on Equity:7%4%4%3%
?Internal Rate of Return (IRR):1%23%21%17%
?Return on Investment:1%154%409%2,677%

Protected content

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

Join for Free

Log In

Start typing and press enter to search

Scroll to Top