practice analyzing deal # 13( slowing running out of deals )

[Dieudonne T.]

Price	1% rule =	desired rent
145,000	0.01	1450
* slowly (will start looking at past deals.)	Des Moines, IA 50316
price	145,000
closing co	2600
monhrent	800.00	house hacking duplex
repairs	2000	cosmetic
total cost	150,865
Loans
price	145,000	Down % |
downpay	7250	5%	FHA
total loan	137,750
Money Needed =		13,115
MONTHLY ESPENSES
PAYMENT	$625
tax	$210	M insure	h insure
insurance	$138	87	51
vacancy	40	5%
repairs	56	7%
management	0	0%
CapEx	100	12.50%
utilities	96	12.00%
TOTAL	$1,265
EVALUATION
MONTHLY INCOME =	-465.00
YEARLY CASH FLOW=	-5580
CASH ON CASH =	-42.54670225%	8%+ = good	15%+ = amazing
last sell price	1999 Sold $52,000