Home » Properties » New Construction SFR Property Sold by the Birmingham Property Team for $250k

New Construction SFR Property Sold by the Birmingham Property Team for $250k

Property Type:

Single Family Rental

Purchase Price: $250,000

Gross Rent: $1,700

Cap Rate (year 1): 6.3

Cash Flow (year 1): $1,781

1,400 SQ. FT

Cash Flow & Equity	Year 1	Year 5	Year 10	Year 30
?Cash flow:	$1,781	$1,309	$2,896	$11,069
?Total equity:	$72,177	$114,708	$177,829	$606,816

Investment returns	Year 1	Year 5	Year 10	Year 30
?Cap Rate (Purchase Price):	6%	6%	7%	10%
?Cash on Cash Return:	2%	2%	4%	15%
?Return on Equity:	3%	1%	2%	2%
?Internal Rate of Return (IRR):	-21%	8%	10%	9%
?Return on Investment:	-21%	46%	143%	890%

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