Home » Properties » REAL Income SFR Rental Property Sold by the Alabama Property Team for $166k

REAL Income SFR Rental Property Sold by the Alabama Property Team for $166k

REAL Income SFR Rental Property sold by the Alabama Property Team for $166K.

Property Type:

REAL Income Property™
Purchase Price: $166,500
Gross Rent: $1,325
Cap Rate (year 1): 7.7
Cash Flow (year 1): $4,255
3
2
1,516 SQ. FT
Loan type? 75% LTV 30-year @ 5.500% with 0 Pts
?Purchase Price:$166,500
Down payment:$41,625
?Purchase cost:$4,995
?Total cash invested:$46,620
?Estimated cash flow (year 1)
?Gross rent:$1,325
?Principal & interest:$709
Taxes:$109
HOA:n/a
Insurance:$87
Property management:$66
Total monthly cost:$970
?Monthly cashflow (year 1):$355
?annual cashflow:$4,255

Buy & Hold Projections

?Appreciation:
3%		?Income Increase:
2%		?Expense Increase:
2%		?Selling Costs:
6%
Cash Flow & EquityYear 1Year 5Year 10Year 30
?Cash flow:$4,255$5,306$6,745$14,157
?Total equity:$48,302$77,559$120,559$404,139
Investment returnsYear 1Year 5Year 10Year 30
?Cap Rate (Purchase Price):8%8%9%14%
?Cash on Cash Return:9%11%15%30%
?Return on Equity:9%7%6%4%
?Internal Rate of Return (IRR):-9%16%17%15%
?Return on Investment:-9%93%247%1,278%

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

Join RealWealth for Free Access to:

• Vetted off-market turnkey rental properties.

• Complimentary strategy sessions.

• Members-only investor education.

Close the CTA
RealWealth logo

• And so much more.

Scroll to Top