practice analyzing deal # 12

[Dieudonne T.]

Price	1% rule =	desired rent
159,900	0.01	1599
	Des Moines, IA 50316
price	159,900
closing co	2600
monhrent	1,800.00	house hacking 4 plex
repairs	2000	cosmetic
total cost	166,162
Loans
price	159,900	Down % |
downpay	7995	5%	FHA
total loan	151,905
Money Needed =	14,257
MONTHLY ESPENSES
PAYMENT	$666
tax	$232	M insure	H insure
insurance	$152	96	56
vacancy	90	5%
repairs	126	7%
management	0	0%
CapEx	180	10.00%
utilities	216	12.00%
TOTAL	$1,662
EVALUATION
MONTHLY INCOME =	138.00
YEARLY CASH FLOW=	1656
CASH ON CASH =	11.61534685%	8%+ = good	15%+ = amazing