The Perfect BRAND NEW Addition To Your Portfolio! [Code: 3085]
- ~$572/mo. cash flow once you can refi to 5.25%
- Cash flows at ~$457/mo. at today's rates of 5.99%
- BRAND NEW Single family home with 4 bedrooms and 2.5 bathrooms
- Location has quick access to major commuting routes, shopping and schools
- 9ft Ceilings on first floor, Shaker style cabinetry, Solid Surface Countertops with 4in backsplash, Stainless Steel appliances by Whirlpool
- Moen chrome plumbing fixtures with Anti-scald shower valves, Mohawk flooring, LED lighting throughout, Architectural Shingles, Concrete rear patio (may vary per plan)
- Highly appreciating area with strong rental market
- Property has been on the market for 182 days
- Located in a brand new development tucked within a more established neighborhood
- MORE than double your money in 5 years!!
- No HOA charges
- #cashflow #appreciation #turnkey #newbuild
Why should you consider this house / what makes it a good investment?
- Built: 2024
- Size:1,991 square foot home
- Low Crime, Desirable Community, B 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 nash1@simplydoit.net
Code: 3085
| Property Specifications | 1 |
| Bedrooms | 4 |
| Bathrooms | 2.5 |
| Square Feet | 1991 |
| Year Built | 2024 |
| Garage Size | 2 |
| Schools Rating (scale 3-30, 30 is best) | 15 |
| Purchase Assumptions | My Offer |
| Offer used for analysis | $350,309 |
| Suggested offer (low) | $345,000 |
| Suggested offer (high) | $350,309 |
| Asking | $350,309 |
| Market Value (after improvements) | $356,400 |
| Day-1 Equity | $6,091 |
| Estimated Improvements (lower) | $1,785 |
| Estimated Improvements (upper) | $2,075 |
| Estimated Closing Costs | $3,503 |
| Estimated Mortgage Costs | $2,452 |
| Other Fees At Closing (pts, . . . ) | $2,452 |
| Total Cost (estimated) | $360,646 |
| Financing Assumptions | |||
| Down Payment (%) | 30% | ||
| Down Payment Amount | $105,093 | ||
| Financed Amount | $245,216 | ||
| Interest Rate | 5.990% | ||
| Mortgage Term (Years) | 30 | ||
| Monthly Mortgage Payment | 58.7% | $1,469 | |
| Cash Outlay (Total Out of Pocket) | $115,430 | ||
|
Monthly | Yearly | ||
| Rent (upper)* | $2,500 | $2,550 | $30,600 | |
| Rent (lower)* | $2,450 | $29,400 | ||
| Property Taxes | $175 | $2,100 | ||
| Insurance | $125 | $1,500 | ||
| Repairs | 75 | $50 | $600 | |
| Property Management Monthly (%) | 8.0% | |||
| Property Management Monthly ($) | $200 | $2,400 | ||
| Leasing Fee | 50% | $52.1 | $625 | |
| HOA or Fixed Costs | $0 | $0 | ||
| Vacancy Rate | 4.0% | |||
| Total Fixed Expenses | 27.8% | $694 | $8,329 | |
| Total Expenses (Fixed + Mortgage) | $2,163 | $25,952 | ||
| Financial Analysis / Deal Attractiveness | |||||
| Years: | 5 | 10 | 15 | 20 | |
| Cap Rate | 4.8% | 6.5% | 8.4% | 10.5% | |
| Net Cash Flow | $27,444 | $74,680 | $145,005 | $242,254 | |
| Equity Increase | $94,275 | $211,219 | $356,525 | $537,389 | |
| Total Gain | $121,719 | $285,900 | $501,529 | $779,643 | |
| Average Cash Flow/Year | $5,489 | $7,468 | $9,667 | $12,113 | |
| Average Cash Flow/Month | $457 | $622 | $806 | $1,009 | |
| Average Gain/Year | $24,344 | $28,590 | $33,435 | $38,982 | |
| Average ROI | 105.4% | 247.7% | 434.5% | 675.4% | |
| Annual ROI | 21.1% | 24.8% | 29.0% | 33.8% | |
| Projected Property Value | $433,615 | $527,559 | $641,856 | $780,916 | |
| Property Ratings Suggestions | |||||
| Item | Suggested Criteria (Min.) | This Property | FAVORABLE / INSUFFICIENT |
||
| Schools (scale of 3-30, 30 is the best) | 14 | 15 | FAVORABLE | ||
| Square Feet | 1,000 | 1,991 | FAVORABLE | ||
| Bedrooms | 3 | 4 | FAVORABLE | ||
| Bathrooms | 2 | 2.5 | FAVORABLE | ||
| Year Built | 1970 | 2024 | FAVORABLE | ||
| Average Cash Flow (at year 5) | $125 | $457 | FAVORABLE | ||
| Average ROI (at year 5) | 15% | 21.1% | FAVORABLE | ||
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.