Hi-End Seller-Financing (2.875%) Rented $10k+ Cashflow per year
- Investor with many mortgages (or dislike working with lenders)
- Investors that have cash but are having difficulties getting a mortgage at the moment
- Experienced investors that are able to see the opportunity
- Investor in a 1031 exchange process
- Foreign investor
- Metro Birmingham AL
- 5 beds, 3 baths, 2582 sq ft, 2020 built, B rated schools, 2-car garage, ~9500 sq ft lot, $17/mo HOA
- We've got a renter signed at $2500/month (lease for 2 or 3 years)
- Note: a buyer from Canada backed out 48 hours before closing – which made this deal available to us
- Note: SDI unique opportunity fee is $2500 in addition to normal transaction fees
- Timeline – as fast as possible – this investment is being offered to other groups as we speak.
- $430,000 purchase price
- $160,000 Down payment
- $270,000 financed fixed at 29 years at 2.875%
- No closing costs or loan fees
- Basically, the owner is letting the new buyer pay off the existing debt at his rate and passing it down
- In order to keep the current mortgage terms, title needs to under the current owner's name.
- Current note holder is allowing new buyer to take over
- Seller had been living in the house for 2 yrs, and have met the demand of holding the mortgage for a mini of 12 months
- Title to the property won't transfer until refi or sale – title stays w/ the current owner*.
- PM will handle the mortgage payment to ensure mortgage is paid
- Buyer will be added to the ins and mortgage as an additional interest party.
Call/email Simply Do It for more details or your specific questions
| Property Specifications | 1 |
| Bedrooms | 5 |
| Bathrooms | 3 |
| Square Feet | 2582 |
| Year Built | 2020 |
| Garage Size | 2 |
| Schools Rating (on scale of A-C) | B |
| Purchase Assumptions | My Offer |
| Offer used for analysis | $430,000 |
| Suggested offer (low) | $430,000 |
| Suggested offer (high) | $430,000 |
| Asking | $430,000 |
| Market Value (after improvements) | $435,000 |
| Improvements (lower) | $2,000 |
| Improvements (upper) | $4,000 |
| Closing Costs | $4,300 |
| Mortgage Costs | $0 |
| Other Fees At Closing | $2,503 |
| Total Cost | $439,803 |
| Financing Assumptions | |||
| Down Payment (%) | 37% | ||
| Down Payment Amount | $160,175 | ||
| Financed Amount | $269,825 | ||
| Interest Rate | 2.875% | ||
| Mortgage Term (Years) | 30 | ||
| Monthly Mortgage Payment | $1,119 | ||
| Cash Outlay (Total Out of Pocket) | $169,978 | ||
| Financial Assumptions | Monthly | Yearly | |
| Rent (upper) | $2,500 | $2,500 | $30,000 |
| Rent (lower) | $2,500 | $30,000 | |
| Property Tax Rate (Approx.) | 2.5% | ||
| Property Taxes | $127 | $1,520 | |
| Insurance | $115 | $1,380 | |
| Repairs | $65 | $780 | |
| Variable-Cost PM | 4.7% | ||
| Property Management Fee | $118 | $1,410 | |
| Leasing Fee | 60% | $62.5 | $750 |
| HOA | $17 | $200 | |
| Vacancy Rate | 4.0% | ||
| Total Fixed Expenses | $599 | $7,184 | |
| Total Expenses (Fixed + Mortgage) | $1,718 | $20,618 | |
| Financial Analysis / Deal Attractiveness | ||
| Years: | 5 | 10 |
| Cap Rate | 6.1% | 6.8% |
| Net Cash Flow | $51,567 | $115,493 |
| Equity Increase | $124,728 | $274,581 |
| Total Gain | $176,296 | $390,074 |
| Average Cash Flow/Year | $10,313 | $11,549 |
| Average Cash Flow/Month | $859 | $962 |
| Average Gain/Year | $35,259 | $39,007 |
| Average ROI | 103.7% | 229.5% |
| Annual ROI | 20.7% | 22.9% |
| Projected Property Value | $529,244 | $643,906 |
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