Seats Are Limited for the Passive Wealth Expo

One day with 11 property teams, expert speakers, and fellow investors. Jan 30 · San Ramon, CA

Reserve Your Spot

New Construction SFR Sold by the Kansas City Property Team for $424k

kc sfr 424k

Property Type:

New Construction
Purchase Price: $424,500
Gross Rent: $2,795
Estimated Cap Rate (year 1): 6.5
Estimated Cash Flow (year 1): $8,182
3
3
1,734 SQ. FT
Loan type? 75% LTV 7/6 ARM @ 4.500% with 0 Pts
?Purchase Price:$424,500
Down payment:$106,125
?Purchase cost:$12,735
?Total cash invested:$118,860
?Estimated cash flow (year 1)
?Gross rent:$2,795
?Principal & interest:$1,613
Taxes:$400
HOA:n/a
Insurance:$100
Property management:$0
Total monthly cost:$2,113
?Monthly cashflow (year 1):$682
?annual cashflow:$8,182

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:$8,182$5,328$8,128$22,564
?Total equity:$123,996$201,888$315,508$1,030,373
Investment returnsYear 1Year 5Year 10Year 30
?Cap Rate (Purchase Price):7%6%7%10%
?Cash on Cash Return:7%5%7%19%
?Return on Equity:7%3%3%2%
?Internal Rate of Return (IRR):-11%12%13%11%
?Return on Investment:-11%70%191%1,025%

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