Hey guys, these are some real numbers of two Johns Creek rentals I acquired in 2011 and 2012. I like the 2500 sq/ft SFRs 4bed/2.5 bath. These were the last new construction 4bedroom purchse in Johns Creek under $200k. The lowest 3bed/2.5 SFR in Johns Creek is now in $250k range so this year i am looking at pre-foreclosure opportunities for JC homes 10 years and younger to rehab and rent. The rental demand in Johns Creek is flying off the shelf with less than one month of inventory.
JC Rental #1 JC Rental #2
$191,000.00 $177,900.00 Purchase Price
$47,750.00 $35,580.00 Down Payment
$143,250.00 $142,320.00 Mortgage
$1,650.00 $1,595.00 Rent
$857.82 $875.00 PITI+TAX+INS
$125.00 $50.00 HOA
$982.82 $925.00
$667.18 $670.00 Month Profit
$8,006.16 $8,040.00 Year Profit
16.8% 22.6% Cash on Cash Return
JC Rental #1
Annual Debt Pay Down $2,531.09 5.3%
Annual Cash Flow $7,406.16 15.5%
Appreciation $8,404.00 17.6%
Annual Return $18,341.25 38.4%
JC Rental #2
Annual Debt Pay Down $2,430.07 6.8%
Annual Cash Flow $8,040.00 22.6%
Appreciation $7,827.60 22.0%
Annual Return $18,297.67 51.4%