Krum, TX 76249
0.0%
Year 1 caprate$0
10 year cashflow0.00%
10 year irrNiche grades and rankings use rigorously analyzed data and user opinions to assess the key aspects of this neighborhood.
Overall neighborhood score:
512 N 2nd St, Krum, TX 76249
Income | Year 1 | Year 2 | Year 3 | Year 5 | Year 10 |
---|---|---|---|---|---|
Rental revenue | $25,320 | $26,371 | $27,689 | $30,527 | $38,962 |
Vacancy | ($0) | ($1,055) | ($1,108) | ($1,221) | ($1,558) |
Operating revenues | $25,320 | $25,316 | $26,581 | $29,306 | $37,404 |
Expenses | Year 1 | Year 2 | Year 3 | Year 5 | Year 10 |
Insurance | ($1,610) | ($1,659) | ($1,708) | ($1,812) | ($2,101) |
Utilities | ($150) | ($155) | ($159) | ($169) | ($196) |
Leasing fee | ($0) | ($687) | ($721) | ($795) | ($1,015) |
Property tax | ($5,169) | ($5,324) | ($5,484) | ($5,818) | ($6,745) |
Property mgmt | ($0) | ($2,278) | ($2,392) | ($2,638) | ($3,366) |
Repairs maintenance | ($633) | ($1,304) | ($1,343) | ($1,425) | ($1,652) |
Operating expenses | ($7,562) | ($11,407) | ($11,807) | ($12,657) | ($15,075) |
Net Operating Income | Year 1 | Year 2 | Year 3 | Year 5 | Year 10 |
Operating revenues | $0 | $0 | $0 | $0 | $0 |
Operating expenses | $0 | $0 | $0 | $0 | $0 |
Net operating income | $0 | $0 | $0 | $0 | $0 |
Caprate | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Other income & expenses | Year 1 | Year 2 | Year 3 | Year 5 | Year 10 |
Share mgmt | ($1,600) | ($1,648) | ($1,697) | ($1,801) | ($2,088) |
Drawdown mortgage reserve | ($0) | ($0) | ($0) | ($0) | ($0) |
Mortgage payments | $0 | $0 | $0 | $0 | $0 |
Other income & expenses | ($1,600) | ($1,648) | ($1,697) | ($1,801) | ($2,088) |
Cash flow & yield | Year 1 | Year 2 | Year 3 | Year 5 | Year 10 |
Cash flow | $0 | $0 | $0 | $0 | $0 |
Cash yield | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Down payment | ($320,000) | |||
---|---|---|---|---|
Acquisition fee | ($3,200) | |||
Title insurance | ($3,200) | |||
Debt costs | ||||
Home buyer inspection | ($490) | |||
Leasing fee | ($1,910) | |||
Reserves | ($3,500) | |||
Total | ($332,300) |
Estimated sale price | $530,000 | |||
---|---|---|---|---|
Disposition fee | ($5,300) | |||
Other disposition costs | ($10,600) | |||
Year 10 mortgage balance | ($0) | |||
Total | $514,100 |