$15,000 - Solid Rental Investment - 18.8% ROI

[Jason Richardson]

5** N Brookfield St, South Bend, IN 46628

Potential Monthly Cashflow - $700

Estimated Rehab Cost - $10,805

Yearly Income - $7,700 (calculated 11 month tenancy)

Yearly Taxes - $702.08

Yearly Insurance - $600

Yearly Management/Maintenance - $1,540

Yearly NOI - $4,857.92

Purchase Price - $15,000

Total Investment Cost w/Rehab - $25,805

Cash On Cash Return (Includes Rehab) - 18.8%

The last two digits of the address has been removed so that the tenants can continue to enjoy the right for peaceful and safe living. If you are serious about this package, and can prove that you are a legitimate buyer, then the rest will be given to you during your due diligence period. Serious inquiries only. Email for more information.