3rd Buyer Lease back in Nashville Metro! [Code: Spruce]
- ~$690/mo. cash flow once you can refi to 4.5%
- Cash flows at ~$98 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 | $409,990 | ||
| Total investment (out of pocket) | $114,247 | ||
| 15 yrs Project house value | $810,425 | ||
| Value (appreciation) Gain | $400,435 | ||
| 15 yrs cash-flow generated | $61,260 | ||
| Total Gain | $461,695 | ||
| ROI (15 yrs) | 404% | ||
| ROI (annually) | 27% | ||
| Free & Clear cash flow (yr.) | $34,202 | ||
| Free & Clear cash flow (m) | $2,850 | ||
- 3 bedroom, 2 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: 1,296 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 nash1@simplydoit.net
Code: Spruce
| Property Specifications | 1 |
| Bedrooms | 3 |
| Bathrooms | 2 |
| Square Feet | 1296 |
| Year Built | 2022 |
| Garage Size | 2 |
| Schools Rating (on scale of A-C) | A |
| Purchase Assumptions | My Offer | Per Door |
| Offer used for analysis | $409,990 | |
| Suggested offer (low) | $409,990 | |
| Suggested offer (high) | $409,990 | |
| Asking | $409,990 | |
| Market Value (after improvements) | $450,000 | |
| Improvements (lower) | $400 | |
| Improvements (upper) | $700 | |
| Closing Costs | $4,100 | |
| Mortgage Costs | $4,100 | |
| Other Fees At Closing | $3,000 | points |
| Total Cost | $421,740 |
| Financing Assumptions | |||
| Down Payment (%) | 25% | ||
| Down Payment Amount | $102,498 | ||
| Financed Amount | $307,493 | ||
| Interest Rate | 7.500% | ||
| Mortgage Term (Years) | 30 | ||
| Monthly Mortgage Payment | $2,150 | ||
| Cash Outlay (Total Out of Pocket) | $114,247 | ||
| Financial Assumptions | Monthly | Yearly | |
| Rent (upper) | $3,000 | $3,000 | $36,000 |
| Rent (lower) | $3,000 | $36,000 | |
| Property Tax Rate (Approx.) | 0.6% | ||
| Property Taxes | $205 | $2,460 | |
| Insurance | $152 | $1,824 | |
| Repairs | $70 | $840 | |
| Variable-Cost PM | 8.0% | ||
| Property Management Fee | $240 | $2,880 | |
| Leasing Fee | 50% | $62.5 | $750 |
| HOA | $0 | ||
| Vacancy Rate | 4.0% | ||
| Total Fixed Expenses | $840 | $10,079 | |
| Total Expenses (Fixed + Mortgage) | $2,990 | $35,879 | |
| Financial Analysis / Deal Attractiveness | |||||
| Years: | 5 | 10 | 15 | 20 | |
| Cap Rate | 1.0% | 2.3% | 3.6% | 5.0% | |
| Net Cash Flow | $5,893 | $25,826 | $61,260 | $113,809 | |
| Equity Increase | $114,045 | $256,714 | $435,985 | $662,368 | |
| Total Gain | $119,938 | $282,540 | $497,245 | $776,177 | |
| Average Cash Flow/Year | $1,179 | $2,583 | $4,084 | $5,690 | |
| Average Cash Flow/Month | $98 | $215 | $340 | $474 | |
| Average Gain/Year | $23,988 | $28,254 | $33,150 | $38,809 | |
| Average ROI | 105.0% | 247.3% | 435.2% | 679.4% | |
| Annual ROI | 21.0% | 24.7% | 29.0% | 34.0% | |
| Projected Property Value | $547,494 | $666,110 | $810,425 | $986,005 | |
| Property Ratings Suggestions | |||||
| Item | Suggested Criteria (Min.) | This Property | FAVORABLE / INSUFFICIENT | ||
| Schools | B | A | FAVORABLE | ||
| Square Feet | 1000 | 1,296 | FAVORABLE | ||
| Bedrooms | 3 | 3 | FAVORABLE | ||
| Bathrooms | 2 | 2 | FAVORABLE | ||
| Year Built | 1970 | 2022 | FAVORABLE | ||
| Rent/Price (%) | 0.75% | 0.73% | INSUFFICIENT | ||
| Average Cash Flow (at year 5) | $125 | $98 | INSUFFICIENT | ||
| Average ROI (at year 5) | 15% | 21.0% | 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.