Don’t Open If You Need Cash Flow…Equity ($100k) Buy Opportunity! [Code: 2041]

image.png

image.png

image.png   image.png
image.png   image.png

Summary / What We Like About This One: 

  •   This is an equity buy where you will have over $100k of equity on day-1  
  •   This home is a SHORT SALE: A short-sale is when a homeowner sells their property for less than what they owe on their mortgage. The lender agrees to accept the lower amount, and the homeowner avoids foreclosure. This offer will still require lender short-sale approval and for that reason closing can take more than 90 days. 
  • This property could integrate well to an existing portfolio that produces a positive cashflow as an equity-focus property. 

Highlights

  • 📍  Close to the downtown Nashville area!!
  • 🏠  Square footage could be 2,630 vs. 2,429 that was used on the property analysis
  • 💰  Location allows for higher rents than we typically are able to get in this metro
  • 💰  Potential rents could be higher than what are estimated
  • 📞  Cash flows at $61/mo at year 5
  • 🏫  The original listing price was $592k
  • 💰 Other houses in the area are selling at $218-$236/sq ft. @$455K this one is selling for less than $190/sq ft
  • There are 2 other SDI-owned houses in the area and many more in the greater area.

Key Insights

  • 🎯 Location Matters:  We have not been able to buy in this area due to the market increases in several years.
  • 📈 Equity Potential: $100K in equity on the close of this home!! 
  • 🏡 Comparative Advantage: Other homes in this neighborhood are around $600k
  • 📅 Market Timing:  Buy now and rent for prime rental rates in the spring
  • 📜 Rental Restrictions:  Need to verify that HOA has no rental restrictions
  • 📞 Support Network: Use our locally vetted teams to streamline your purchase


What's next?

Email/text for address, analysis and to get connected to Simply Do It's local team that handles this transaction.

Team: Simply Do It – dani@simplydoit.net

Code:  2041



Property Specifications 1
 Bedrooms 3
 Bathrooms 2.5
 Square Feet 2429
 Year Built 2022
 Garage Size 2
 Schools Rating (scale 3-30, 30 is best) 8
Lot size (sq ft) 11,326

Purchase Assumptions My Offer
Offer used for analysis $455,000
Suggested offer (low) $455,000
Suggested offer (high) $490,000
Asking $565,000
Market Value (after improvements) $560,000
Day-1 Equity $105,000
Estimated Improvements (lower) $3,500
Estimated Improvements (upper) $5,500
Estimated Closing Costs $4,550
Estimated Mortgage Costs $2,730
Other Fees At Closing (pts, . . . ) $2,730
Total Cost (estimated) $469,510
Financing Assumptions  
 Down Payment (%)   40%
 Down Payment Amount $182,000
 Financed Amount $273,000
 Interest Rate   6.750%
 Mortgage Term (Years) 30
 Monthly Mortgage Payment 69.4% $1,771
 Cash Outlay (Total Out of Pocket)   $196,510
Estimated Financial Assumptions Monthly Yearly
Rent (upper)* $2,550 $2,600 $31,200
Rent (lower)*   $2,500 $30,000
* Can fluctuate depending on time of year property is being rented.     
Property Taxes   $200 $2,400
Insurance   $150 $1,800
Repairs 75 $55 $660
Property Management Monthly (%) 8.0%  
Property Management Monthly ($) $204 $2,448
Leasing Fee 50% $53.1 $638
HOA or Fixed Costs $80 $960
Vacancy Rate   4.0%  
Total Fixed Expenses 32.8% $836 $10,032
Total Expenses (Fixed + Mortgage) $2,607 $31,280

image.png

Property Ratings Suggestions
 Item      Suggested Criteria (Min.) This Property FAVORABLE /
INSUFFICIENT
 Schools (scale of 3-30, 30 is the best)   14 8 INSUFFICIENT
 Square Feet     1,000 2,429 FAVORABLE
 Bedrooms     3 3 FAVORABLE
 Bathrooms     2 2.5 FAVORABLE
 Year Built     1970 2022 FAVORABLE
 Average Cash Flow (at year 5)     $125 $61 INSUFFICIENT
 Average ROI (at year 5)     15% 17.8% FAVORABLE

SDI logo.jpg

Disclaimer

Information contained herein was obtained from sources deemed reliable, however, Simply Do It and/or the owner(s) of the property make no guarantees, warranties or representation as to the completeness or accuracy thereof. The presentation of the property is offered subject to errors, omissions, changes in price and/or terms, prior sale or lease or removal from the market for any reason without notice.

The analysis is provided “As Is”. All the information is believed to be accurate (except for the small effects of some simplifying assumptions), but is not guaranteed, and depends on the values entered for the property. This analysis is intended for the purpose of illustrative projections. The information provided is not intended to replace or substitute for any legal, accounting, investment, real estate, tax, or other professional advice, consultation, or service. Simply Do It and/or the owner(s) are not responsible nor liable for any damages arising from the use of the analysis info. 

3/4/2025 8:50