← All properties
Property details
Beds3
Baths2
Square feet1,352
Year built2025
Property typeSingle Family
CountyMuscogee County
Proforma Turnkey End Buyer
Cash on Cash10.91%
Cap Rate7.64%
IRR23.23%
DSCR1.62x
Equity$-259,000
Purchase & Financing
| Purchase price | $259,000 |
| Closing costs | $2,590 |
| Down payment (25%) | $64,750 |
| Loan amount | $194,250 |
| Loan points | $3,885 |
| Interest rate | 4.99% |
| Loan term | 30 years |
| Total out of pocket | $71,225 |
Income & Expenses
| Monthly | Annual | |
|---|---|---|
| Gross rent | $1,850 | $22,200 |
| Property taxes | ($65) | ($780) |
| Insurance | ($96) | ($1,150) |
| Net operating income | $1,689 | $20,270 |
| Mortgage (P&I) | ($1,042) | ($12,499) |
| Net cash flow | $648 | $7,771 |
View full proforma & projections
Projections are based on current rent, taxes, insurance and financing assumptions and are estimates only. Verify all figures independently before investing.
About this property
BRAND NEW CONSTRUCTION BUILT IN 2025! Currently advertising for a tenant and it should be placed shortly.
2 YEARS FREE PROPERTY MANAGEMENT!
2% SELLER CONCESSIONS!