334 Dee Drive, Montgomery, AL


$ 102,179 - Buy & Hold

4.0 bd | 2.0 ba | 1,639 sqft | 1973 | $ 950 Rent

IRR
28.85 %
Yield-on-Cost
8.93 %
Cash on Cash
17.08 %
Net Monthly Cashflow
$296

Description

This 4/2 home features a fenced yard with a storage building a huge living room, family room with stone fireplace, and covered patio.  According to tax records the house is 1,639 square feet and was built in 1973.  This home has been well renovated with new carpet, painting, lighting, a new roof, new furnace and condensing unit (new owner receives an upgraded 10 year parts and 5 year labor warranty from a reputable HVAC provider).  The home has a new hot water heater, and totally renovated bathrooms that were gutted to the studs, had some plumbing updates, new vanities, and newly tiled tub/shower surrounds.  This home is rented for $875 per month and is professionally managed by Camelot Properties.  We would grade this neighborhood as a very solid B- and the area surrounding as a solid B to B+ with large estate lots and a few Antebellum mansions, scattered cattle ranches, and almond orchards.  Yet this home is only 15 minutes from downtown Montgomery.  There are some more expensive sales in the neighborhood, and many of these homes have large lots and great pride of ownership.


Buy & Hold Analysis

  • IRR: 28.85 %
  • Net Cashflow: $ 2,935
  • Rehab Est: $ 0
  • Cap Rate: 7.97 %
  • Monthly Rent: $ 950
  • ARV: $ 102,179
  • Cash on Cash: 12.71 %
  • Taxes: $ 304

Financial Analysis

  • Loan Amnt: $ 73,600
  • All-in Cost: $ 94,392
  • Debt Coverage Ratio: 7.97 %
  • Total Out of Pocket: $ 20,792
  • Monthly Mortgage: $ 406

Expense Assumptions

  • Prop Insurance: $ 766
  • Vacancy: $ 570
  • Prop Mgmt Fee: $ 912
  • Maintenance: $ 570
  • Capex: $ 0

Financing Assumptions

  • Cash Purchase: No
  • Loan Term: 360 months
  • Down Payment: 20.00 %
  • Points: 2.00
  • Interest Rate: 5.25 %
  • Interest only loan: No

Other Assumptions

  • Closing Cost: $ 1,022
  • Rental Holding Period: 12


Contact An Agent About This Property