November 26, 2021
By-the-numbers: Breaking down a rental home deal

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

 

Florida Business News

Florida Trend Video Pick

Jimmy's Tacos in Ybor | Taste and See Tampa Bay
Jimmy's Tacos in Ybor | Taste and See Tampa Bay

Jimmy's Tacos is a family-run taqueria that started as a food truck in California. This taco spot features family recipes and plenty of Ybor chickens that wander through its open-air seating area.

Earlier Videos | Viewpoints@FloridaTrend

Ballot Box

What are your travel plans for the upcoming holiday season?

  • No travel plans
  • Staycation
  • Road trip
  • Air travel within the 50 states
  • Overseas travel
  • Other (Please share your comments in the comment section below)
  • Working during the holiday season

See Results

Florida Trend Media Company
490 1st Ave S
St Petersburg, FL 33701
727.821.5800

© Copyright 2021 Trend Magazines Inc. All rights reserved.