HOT Off-Market SDI Exclusive! [Code: 809]

image.png
Why THIS deal??
  • ~$1118/mo. cash flow for a full CASH offer
  • OFF Market Deal
  • $34k in equity gain if suggested offer is accepted!
SDI logo.jpg
  • Single Family Home with 3 bedrooms and 2 bathrooms
  • Will need a new roof in the upcoming years.  Not necessary immediately, but something to keep in mind.  
  • Costs of roof replacement already included in the property analysis
  • Great location with quick access to major commuting routes, shopping and schools
  • Highly appreciating area with strong rental market
  • Property is located in the greater Birmingham area
  • Great A rated schools
  • Interior cosmetic updates will be required.  See spreadsheet notes
  • No HOA charges
  • #appreciation  #equity

Why should you consider this house / what makes it a good investment?

  • Built: 2006
  • Size:1,466 square foot home
  • Low Crime, Desirable Community, A Rated Schools

What's next?

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

Metro: Birmingham

Team:  Carter – email directly at birm1@simplydoit.net

Code: 809

Property Specifications 1
 Bedrooms 3
 Bathrooms 2
 Square Feet 1466
 Year Built 2006
 Garage Size 2
 Schools Rating (scale 3-30, 30 is best) 17
Lot size (sq ft) 10,019

Purchase Assumptions My Offer
Offer used for analysis $230,000
Suggested offer (low) $230,000
Suggested offer (high) $240,000
Asking $250,000
Market Value (after improvements) $289,000
Estimated Improvements (lower) $15,000
Estimated Improvements (upper) $30,000
Estimated Closing Costs $2,300
Estimated Mortgage Costs $0
Other Fees At Closing (pts, . . . ) $0
Total Cost (estimated) $254,800
Original listing date OFF Market
DOM (days on market – TODAY) 0
Equity gain AFTER everything -$34,200

Financing Assumptions  
 Down Payment (%) CASH Purchase 100%
 Down Payment Amount $229,977
 Financed Amount $23
 Interest Rate   0.000%
 Mortgage Term (Years) 30
 Monthly Mortgage Payment 0.0% $0
 Cash Outlay (Total Out of Pocket)   $254,777

Estimated Financial Assumptions Monthly Yearly

Rent (upper)*
$1,700 $1,750 $21,000
Rent (lower)* $1,650 $19,800
       
Property Taxes   $200 $2,400
Insurance   $130 $1,560
Repairs 75 $85 $1,020
Property Management Monthly (%) 8.0%  
Property Management Monthly ($) $136 $1,632
Leasing Fee 60% $42.5 $510
HOA or Fixed Costs $0 $0
Vacancy Rate   4.0%  
Total Fixed Expenses 38.6% $656 $7,873
Total Expenses (Fixed + Mortgage) $656 $7,873

Financial Analysis / Deal Attractiveness      
Years: 5 10 15 20
 Cap Rate 5.3% 5.7% 6.3% 6.9%
 Net Cash Flow $67,082 $146,426 $240,149 $350,723
 Equity Increase $62,617 $138,799 $231,485 $344,251
 Total Gain $129,699 $285,225 $471,635 $694,975
           
 Average Cash Flow/Year $13,416 $14,643 $16,010 $17,536
 Average Cash Flow/Month $1,118 $1,220 $1,334 $1,461
 Average Gain/Year $25,940 $28,523 $31,442 $34,749
 Average ROI 50.9% 112.0% 185.1% 272.8%
 Annual ROI 10.2% 11.2% 12.3% 13.6%
 Projected Property Value $351,613 $427,791 $520,473 $633,235

Property Ratings Suggestions
 Item      Suggested Criteria (Min.) This Property FAVORABLE /
INSUFFICIENT
 Schools (scale of 3-30, 30 is the best)   14 17 FAVORABLE
 Square Feet     1,000 1,466 FAVORABLE
 Bedrooms     3 3 FAVORABLE
 Bathrooms     2 2 FAVORABLE
 Year Built     1970 2006 FAVORABLE
 Average Cash Flow (at year 5)     $125 $1,118 FAVORABLE

image.png

image.png

image.png

image.png

image.png

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.Â