Gurley, AL


$ 0 - Turnkey End Buyer

4.0 bd | 4.0 ba | 2,951 sqft | 1992 yr | $ 3,488 Rent

Net Monthly Cashflow
$1,002
ARV
$506,626
Rehab Est
$0

Description

LOT 20 BLK 10 7TH ADD BIG M ACRES PB 10 PG 28


Buy & Hold Analysis

  • Net Monthly Cashflow: $1,002

Financial Analysis

  • Loan Amnt: $ 228,997.60
  • All-in Cost: $ 291,399.45
  • Debt Coverage Ratio: 1.66 %
  • Total Out of Pocket: $ 62,401.85
  • Monthly Mortgage: $ 1,523.53

Expense Assumptions

  • Prop Insurance: $ 3487.50
  • Annual Vacancy: $ 2,093
  • Prop Mgmt Fee: $ 3,181.06
  • Maintenance Cost: 1988.16
  • Capex: $ 0

Financing Assumptions

  • Down Payment: $57,249

Other Assumptions

  • Holding Period Years: 10.00


Contact An Agent About This Property