Buying & Selling Real Estate
Market News & Data
General Info
Real Estate Strategies
Short-Term & Vacation Rental Discussions
presented by
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Real Estate Classifieds
Updated almost 4 years ago,
Analysis Deal. Please tell me your thoughts on this deal. Thanks
Address: | Orangeburg, SC | 4 Bedroom, 2 bath, duplex, 2107 sq feet. | |||||||||
Cost of Property: | $100,000.00 | MSL Number: | 43049 | Days of Market: | 192 | ||||||
back on market | |||||||||||
Income | Cash Flow | ||||||||||
Rental | $1,200.00 | Income | $1,200.00 | ||||||||
Other | $0.00 | Expense | $827.37 | ||||||||
Total | $1,200.00 | Total Monthly Cash Flow | $372.63 | ||||||||
Annual Cash Flow | $4,471.56 | ||||||||||
Expenses | |||||||||||
Mortgage | $316.20 | Cash On Cash Return On Investment (ROI) | |||||||||
Insurance | $29.17 | Purchase Expenses | $100,000.00 | ||||||||
Taxes | $202.00 | Down payments (25%) | $25,000.00 | ||||||||
Utilities | $0.00 | Difference | $75,000.00 | ||||||||
HOA fees | $0.00 | Closing Cost (5% of mortage amount) | $3,750.00 | ||||||||
Lawn Care | $0.00 | Rehab/Misc(Cleaning Etc.) | $10,000.00 | ||||||||
Vancy (5% of Rental Income) | $60.00 | ||||||||||
Repairs Damages) | $50.00 | Total Investment | $38,750.00 | ||||||||
Cap Ex(Replacement) | $50.00 | Cash Flow/Purchase Expenses | 0.12 | ||||||||
Property Management | $120.00 | Cash On Cash ROI | 0.115395097 | ||||||||
Total | $827.37 | Gross Rent Multiplier | |||||||||
Purchase Price | $100,000.00 | ||||||||||
Annual Gross Rent | $4,471.56 | ||||||||||
Cap Rate | Gross RM | 2236.36% | |||||||||
Gross Rental Income | $4,471.56 | ||||||||||
Net Operating Income | $511.17 | Net Operating Income (NOI) | |||||||||
8.747696461 | Gross Rental Income | $14,400.00 | |||||||||
Operating Expenses | $6,134.04 | ||||||||||
NOI | $8,265.96 | ||||||||||