New Construction Single Rental Property Sold by the Dallas Property Team for $219k

dal sfr 219k

Property Type:

New Construction
Purchase Price: $219,490
Gross Rent: $1,750
Estimated Cap Rate (year 1): 8.5
Estimated Cash Flow (year 1): $8,217
3
2
1,434 SQ. FT
Loan type? 75% LTV 7/6 ARM @ 4.875% with 0 Pts
?Purchase Price:$219,490
Down payment:$54,873
?Purchase cost:$6,585
?Total cash invested:$61,458
?Estimated cash flow (year 1)
?Gross rent:$1,750
?Principal & interest:$871
Taxes:$53
HOA:$42
Insurance:$100
Property management:$0
Total monthly cost:$1,065
?Monthly cashflow (year 1):$685
?annual cashflow:$8,217

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:$8,217$7,896$12,956$47,205
?Total equity:$70,526$142,831$259,677$1,260,639
Investment returnsYear 1Year 5Year 10Year 30
?Cap Rate (Purchase Price):9%8%11%26%
?Cash on Cash Return:13%13%21%77%
?Return on Equity:12%6%5%4%
?Internal Rate of Return (IRR):5%23%22%18%
?Return on Investment:5%155%424%2,901%

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