Montgomery, AL


$ 80,000 - Buy & Hold

3.0 bd | 2.0 ba | 1,698 sqft | 1950 | $ 900 Rent

IRR
25.10 %
Yield-on-Cost
9.36 %
Cash on Cash
18.56 %
Net Monthly Cashflow
$331

Description


Buy & Hold Analysis

  • IRR: 25.10 %
  • Net Cashflow: $ 3,971
  • Rehab Est: $ 0
  • Cap Rate: 9.36 %
  • Monthly Rent: $ 900
  • ARV: $ 80,000
  • Cash on Cash: 18.56 %
  • Taxes: $ 302

Financial Analysis

  • Loan Amnt: $ 60,000
  • All-in Cost: $ 81,400
  • Debt Coverage Ratio: 9.36 %
  • Total Out of Pocket: $ 21,400
  • Monthly Mortgage: $ 304

Expense Assumptions

  • Prop Insurance: $ 640,000
  • Vacancy: $ 540
  • Prop Mgmt Fee: $ 1,080
  • Maintenance: $ 540
  • Capex: $ 0

Financing Assumptions

  • Cash Purchase: No
  • Loan Term: 360 months
  • Down Payment: 25.00 %
  • Points: 1.00
  • Interest Rate: 4.50 %
  • Interest only loan: No

Other Assumptions

  • Closing Cost: $ 800
  • Rental Holding Period: 4


Contact An Agent About This Property