New Construction Duplex Property Sold by the San Antonio Property Team for $500k

Multi Family rental sold by the San Antonio Property Team for 500K.

Property Type:

Duplex
Purchase Price: $500,000
Gross Rent: $3,600
Cap Rate (year 1): 6.5
Cash Flow (year 1): $11,860
6
5
2,760 SQ. FT
Loan type? 75% LTV 10/6 ARM @ 3.750% with 0 Pts
?Purchase Price:$500,000
Down payment:$125,000
?Purchase cost:$15,000
?Total cash invested:$140,000
?Estimated cash flow (year 1)
?Gross rent:$3,600
?Principal & interest:$1,737
Taxes:$650
HOA:$100
Insurance:$125
Property management:n/a
Total monthly cost:$2,612
?Monthly cashflow (year 1):$988
?annual cashflow:$11,860

Buy & Hold Projections

?Appreciation:
6%		?Income Increase:
4%		?Expense Increase:
2%		?Selling Costs:
6%
Cash Flow & EquityYear 1Year 5Year 10Year 30
?Cash flow:$11,860$15,300$24,409$87,155
?Total equity:$161,895$331,323$602,505$2,871,746
Investment returnsYear 1Year 5Year 10Year 30
?Cap Rate (Purchase Price):7%7%9%22%
?Cash on Cash Return:9%11%17%62%
?Return on Equity:7%5%4%3%
?Internal Rate of Return (IRR):1%23%21%17%
?Return on Investment:1%155%413%2,708%

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

Join RealWealth for Free Access to:

• Vetted off-market turnkey rental properties.

• Complimentary strategy sessions.

• Investor-only investor education.

Close the CTA
RealWealth logo

• And so much more.

Scroll to Top