LAST of the buyer lease back deals! Don’t miss out!! [Code: Roxbury]

SDI  logo only.png
Why THIS deal??
  • ~$600/mo. cash flow once you can refi to 4.5% 
  • Cash flows at ~$67 at today's rates of 7.5%
  • Brand new MODEL HOME with builder contracted lease-back terms
After 15 Years (no mortgage)
Original purchase price$369,990
Total investment (out of pocket)$103,447
15 yrs Project house value$720,377
Value (appreciation) Gain$350,387
15 yrs cash-flow generated$50,933
Total Gain$401,321
ROI (15 yrs)388%
ROI (annually)26%
Free & Clear cash flow (yr.)$30,534
Free & Clear cash flow (m)$2,544
  • 3 bedroom, 2.5 bath Single Family Home 
  • Great location with quick access to major commuting routes, shopping and schools
  • Guaranteed rent amount while builder is leasing back
  • There are 4 separate models being offered currently
  • Builder is responsible for all maintenance and expenses while they are leasing the property
  • A rated schools
  • No HOA charges
  • The homes typically receive sod, special paint, feature upgrades not typically found in neighborhood homes. These are the most impressive homes in the subdivision – because they are the “showrooms” for the builder to sell all the lots and the available upgrades to those homes. The garages are sheet rocked, the highest finish & trim levels are installed, and the higher grade flooring is installed. The homes are maintained in showroom condition – as they must be flawless to impress buyers.
  • Attached 2-car garage
  • BRAND NEW model home with all upgrades AND builders lease back for 2-3 years

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

  • Built: 2022
  • Size: 1,1505 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: Nashville

Team: Fred  – email directly at

Code: Roxbury

Property Specifications1
 Square Feet1505
 Year Built2022
 Garage Size1
 Schools Rating (on scale of A-C)A

Purchase AssumptionsMy OfferPer Door
Offer used for analysis$369,990 
Suggested offer (low)$369,990 
Suggested offer (high)$369,990 
Market Value (after improvements)$400,000 
Improvements (lower)$400 
Improvements (upper)$700 
Closing Costs$3,700 
Mortgage Costs$3,700 
Other Fees At Closing$3,000points
Total Cost $380,940 

Financing Assumptions 
 Down Payment (%)25%
 Down Payment Amount$92,498
 Financed Amount$277,493
 Interest Rate7.500%
 Mortgage Term (Years)30
 Monthly Mortgage Payment$1,940
 Cash Outlay (Total Out of Pocket)$103,447

Financial AssumptionsMonthlyYearly
Rent (upper)$2,700$2,700$32,400
Rent (lower)$2,700$32,400
Property Tax Rate (Approx.)0.6% 
Property Taxes $185$2,220
Insurance $145$1,740
Repairs $70$840
Variable-Cost PM 8.0% 
Property Management Fee$216$2,592
Leasing Fee50%$56.3$675
HOA  $0
Vacancy Rate 4.0% 
Total Fixed Expenses$772$9,259
 Total Expenses (Fixed + Mortgage)$2,712$32,543

Financial Analysis / Deal Attractiveness    
 Cap Rate0.8%2.0%3.3%4.7%
 Net Cash Flow$4,009$20,552$50,933$96,593
 Equity Increase$101,598$228,741$388,567$590,486
 Total Gain$105,606$249,293$439,500$687,079
 Average Cash Flow/Year$802$2,055$3,396$4,830
 Average Cash Flow/Month$67$171$283$402
 Average Gain/Year$21,121$24,929$29,300$34,354
 Average ROI102.1%241.0%424.9%664.2%
 Annual ROI20.4%24.1%28.3%33.2%
 Projected Property Value$486,661$592,098$720,377$876,449
Property Ratings Suggestions
 Item   Suggested Criteria (Min.)This PropertyFAVORABLE /
 Square Feet  10001,505FAVORABLE
 Bedrooms  33FAVORABLE
 Bathrooms  22.5FAVORABLE
 Year Built  19702022FAVORABLE
 Rent/Price (%)  0.75%0.73%INSUFFICIENT
 Average Cash Flow (at year 5)  $125$67INSUFFICIENT
 Average ROI (at year 5)  15%20.4%FAVORABLE
SDI logo.JPG


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.