Home » Properties » Single Family Rental Property Sold by the Dallas Property Team for $207k

Single Family Rental Property Sold by the Dallas Property Team for $207k

New Construction SFR Rental Property sold by the Dallas/North Texas Property Team for $205K.

Property Type:

New Construction
Purchase Price: $207,990
Gross Rent: $1,725
Cap Rate (year 1): 8.5
Cash Flow (year 1): $6,782
3
2
1,280 SQ. FT
Loan type? 75% LTV 30-year @ 5.750% with 0 Pts
?Purchase Price:$207,990
Down payment:$51,998
?Purchase cost:$2,080
?Total cash invested:$54,078
?Estimated cash flow (year 1)
?Gross rent:$1,725
?Principal & interest:$910
Taxes:$90
HOA:$60
Insurance:$100
Property management:$0
Total monthly cost:$1,160
?Monthly cashflow (year 1):$565
?annual cashflow:$6,782

Buy & Hold Projections

?Appreciation:
6%		?Income Increase:
4%		?Expense Increase:
2%		?Selling Costs:
6%
Cash Flow & EquityYear 1Year 5Year 10Year 30
?Cash flow:$6,782$4,471$9,040$40,113
?Total equity:$66,484$133,636$242,817$1,194,589
Investment returnsYear 1Year 5Year 10Year 30
?Cap Rate (Purchase Price):9%7%10%25%
?Cash on Cash Return:13%8%17%74%
?Return on Equity:10%3%4%3%
?Internal Rate of Return (IRR):11%23%21%17%
?Return on Investment:11%153%411%2,941%

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