October 2, 2022
By-the-numbers: Breaking down a rental home deal

A Blackstone rental in Tampa

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

Ransom Everglades School students test their experiment to be carried by NASA rocket
Ransom Everglades School students test their experiment to be carried by NASA rocket

A NASA-sponsored rocket will carry an experiment devised by physics students from Ransom Everglades School to the edge of space. See how they tested their experiment.

Video Picks | Viewpoints@FloridaTrend

Ballot Box

Apart from electing a new governor, what is your top voting issue in Florida's 2022 elections?

  • Inflation
  • The economy
  • Abortion
  • Gun policy
  • Immigration
  • Climate change
  • Education
  • Health care
  • Other (Please share your comments in the comment section below)

See Results

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

© Copyright 2022 Trend Magazines Inc. All rights reserved.