Montgomery, AL


$ 75,000 - Buy & Hold

3.0 bd | 2.0 ba | 1,623 sqft | 1964 | $ 975 Rent

IRR
33.86 %
Yield-on-Cost
10.95 %
Cash on Cash
24.60 %
Net Monthly Cashflow
$411

Description


Buy & Hold Analysis

  • IRR: 33.86 %
  • Net Cashflow: $ 4,935
  • Rehab Est: $ 0
  • Cap Rate: 10.95 %
  • Monthly Rent: $ 975
  • ARV: $ 82,972
  • Cash on Cash: 24.60 %
  • Taxes: $ 293

Financial Analysis

  • Loan Amnt: $ 56,250
  • All-in Cost: $ 76,313
  • Debt Coverage Ratio: 10.95 %
  • Total Out of Pocket: $ 20,063
  • Monthly Mortgage: $ 285

Expense Assumptions

  • Prop Insurance: $ 600,000
  • Vacancy: $ 585
  • Prop Mgmt Fee: $ 1,170
  • Maintenance: $ 585
  • 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: $ 750
  • Rental Holding Period: 4


Contact An Agent About This Property