Singlefamily: 4 bedrooms , 1 bathroom

Year built: 1961, Size: 1775 SF

Investment strategy: Rental Property

– 3D virtual tour: https://my.matterport.com/show/?m=RRTx9fSZTP8&mls=1
– Photos: https://www.dropbox.com/sh/a1xcqo6wvqd6ukh/AAB_vDKEKhdURNWHGtDDywz1a?dl=0
– Video link: https://www.youtube.com/watch?v=LXq-Covqb3s
– Appraisal link: https://drive.google.com/file/d/1nwC_7uG1-N7-coiJnuZPSFTSz9RtyrwV/view?usp=sharing

Off Market Properties

Subscribe to Learn More

For more information about how we process your data, please click here to read our Privacy Policy.
Purchase Price $ 135,000
Rent $ 1,450/mo
Monthly Cash Flow $ 146
Cash on Cash Return 79.58 %

Financial Analysis

Cash on Cash Return79.58 %
Internal Rate of Return (IRR)148.44 %
Capitalization Rate6.22 %
Gross Rent Multiplier (GRM)12.18
Debt-coverage Ratio (DCR)1.15
Operating Expense Ratio (OER)21.85 %
After Repair Value$ 212,000
Profit/Equity From Rehab$ 50,800

Operating Analysis

Rent$ 1,450/mo
Gross Operating Income (GOI)$ 16,878
Total Expenses$ 3,688
Net Operating Income (NOI)$ 13,190
Annual Debt Service$ 11,439
Cash Flow Before Taxes (CFBT)$ 1,751
Income Tax Liability$ -56
Cash Flow After Taxes (CFAT)$ 1,807

 

Financial Breakdown

Purchase Price$ 135,000
Purchase Costs$ 1,200
Repair/Construction Costs$ 25,000
Total Capital Needed$ 161,200
Financing$ 159,000
Total Cash Needed$ 2,200
Cash at Closing$ 0
Cash During Rehab$ 2,200

 

Purchase Price$ 135,000
Address

3723 Temple St, Tampa, FL 33619

Year Built1961
TypeSinglefamily
Size1775 SF
Bedrooms4
Bathrooms1

 

Financial Measures

Net Present Value$ 72,103
Internal Rate of Return148.44 %
Profitability Index33.77
Annual Depreciation$ 3,927

Holding period of 5 years and discount rate of 5.00% were used for calculation of NPV and IRR. The rest of the financial measures are for the 1st year only and therefore don’t provide such an exact information.

Investment Return Ratios

Cash on Cash Return79.58 %
Return on Investment263.67 %
Capitalization Rate6.22 %
Gross Rental Yield12.89 %
Gross Rent Multiplier12.18