Portfolios

Southeast - Total Return

  • Diversified blend of quality GA and FL assets
  • The homes are fully leased with above average current in-place gross yields
  • Representative markets include strong forecasts for future home price appreciation
Brent Long
510-269-9391
Investment Price
A marketplace fee of 0.5% of the aggregate, agreed upon sales price of the properties to be acquired will be applied to your transaction and be payable at closing.
-
Financial Pro Forma
Initial Year Year 1 Year 2 Year 3 Year 4 Year 5
REVENUE
Gross Rent - - - - -
Economic Vacancy Factor - - - - -
Net Revenue - - - - -
OPERATING EXPENSES
Property Management - - - - -
Leasing Fees - - - - -
HOA Fees - - - - -
Property Taxes - - - - -
Insurance - - - - -
Repairs & Maintenance - - - - -
Total Expenses - - - - -
TOTAL OPERATING CASH FLOW
Net Operating Income - - - - -
Net Operating Income Margin - - - - -
CAPITAL EXPENDITURES RESERVE - - - - -
PROPERTY PURCHASE AND SALE
Purchase / Sale Price - -
Acquisition Fees / Closing Costs -
Contingency -
Disposition Fees / Closing Costs -
Net Purchase / Sale Proceeds - -
FINANCING
Down Payment -
Loan Fees -
Loan Payments - - - - -
Loan Balance - - - - - -
Total Financing / Debt Service Cash Flows - - - - - -
RETURN
Unlevered Cash Flow - - - - - -
Levered Cash Flow - - - - - -
Unlevered IRR -
Levered IRR -

This Financial Pro Forma is provided to you for informational and general guidance purposes only. It is an estimate of a possible financial return on your real estate purchase and may not be indicative of your actual results. Your actual results may vary and Roofstock makes no guarantee as to the actual results of your purchase of the property. The numbers below are based upon calculations using: (i) the online Property Assumptions under "Manage Assumptions" which you should review and understand prior to investing and (ii) numbers and effects are based upon general financial and economic averages, assumptions and conditions nationwide and in the real estate industry generally. All Property Assumptions initially provided to you on the site are based upon the reasonable assumptions by Roofstock as to the property, its market and general economic conditions and are not guarantees of actual results or numbers.

Financial and real estate market conditions as well as economic drivers such as interest rates, inflation, expenses, and taxation are subject to rapid fluctuations and your results may differ in each geographic market.

This Financial Pro Forma is not to be used as a financial plan or as investment or real estate advice and is not intended as part of a recommendation to purchase any investment property.

1625 Clay Street, 5th Floor, Oakland, CA 94612 Phone: 510-269-9400