April 18, 2015
By-the-numbers: Breaking down a rental home deal

Photo:

Real Estate in Florida

By-the-numbers: Breaking down a rental home deal

Amy Keller | 1/30/2013

» A Blackstone rental in Tampa with four bedrooms and two baths was listed for $1,500 a month. Blackstone purchased the home for $120,000.

Initial Purchase 2012

Price of home $120,000
Initial repairs and rehab $15,000
Total investment: $135,000

 

Operations, 2012-17

Annual gross rental @$1,500 a month $18,000
Less vacancy, marketing, upkeep and taxes (-$7,700)
Depreciation (paper loss that translates into tax savings) (-$4,363)
Annual net rental income $10,300
Annual return from rent / Cap rate 8.6%

 

Exit Strategy, 2017

Expected sales price $150,000
Net on principal (sales price minus purchase price plus rehab) $15,000
Net rental income (over five years) $51,500
Tax benefit (over five years, assuming 35% corporate rate) $7,635
Total return over five years $74,135
Total return on equity (before capital gains) 11+% per year

 

*This hypothetical example uses sales data, tax records and rental listing for a four-bedroom, two-bath home that Blackstone purchased in Tampa last year. All other figures are estimates based on conversations with experts in the industry.

Tags: Real Estate

Digital Access

DIRECT DIGITAL ACCESS
Add digital to your current subscription, purchase a single ditgital issue, or start a new subscription to Florida Trend.

TABLE OF CONTENTS
An overview of the features and articles in this month's issue of Florida Trend.

ACCESS THIS ISSUE »

Florida Business News

Florida Trend Video Pick

'Blue Cathedral' wine glass music
'Blue Cathedral' wine glass music

Unusual instruments will grace the stage as The Florida Orchestra plays "Blue Cathedral" by Jennifer Higdon.

Earlier Videos | Viewpoints@FloridaTrend

Ballot Box

Weekend poll: You might be a Floridian if you...

  • Own several pairs of flip-flops
  • Can pronounce Okeechobee, Kissimmee , Withlacoochee , Thonotosassa and Micanopy
  • Think a hill is anything above flat
  • Bugs don't bother you (except love bugs when you're driving)
  • All of the above
  • Other (we know you have some - comments welcome!)

See Results

Ballot Box
Subscribe