New Construction SFR Sold by the Kansas City Property Team for $450k

New Construction Single family rental sold by the Kansas City team for 450K

Property Type:

New Construction
Purchase Price: $450,000
Gross Rent: $3,095
Estimated Cap Rate (year 1): 6.6
Estimated Cash Flow (year 1): $10,245
4
3
1,947 SQ. FT
Loan type? 75% LTV 7/6 ARM @ 4.000% with 0 Pts
?Purchase Price:$450,000
Down payment:$112,500
?Purchase cost:$13,500
?Total cash invested:$126,000
?Estimated cash flow (year 1)
?Gross rent:$3,095
?Principal & interest:$1,611
Taxes:$525
HOA:n/a
Insurance:$105
Property management:$0
Total monthly cost:$2,241
?Monthly cashflow (year 1):$854
?annual cashflow:$10,245

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:$10,245$8,856$12,021$28,336
?Total equity:$131,943$216,413$338,866$1,092,268
Investment returnsYear 1Year 5Year 10Year 30
?Cap Rate (Purchase Price):7%6%7%11%
?Cash on Cash Return:8%7%10%23%
?Return on Equity:8%4%4%3%
?Internal Rate of Return (IRR):-9%14%14%12%
?Return on Investment:-9%80%216%1,109%

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

Scroll to Top