Triplex in IN w ROI w/ Loan @ 107% ROI cash buy @ 26% RENTED

[Brian Ma]

Triplex in IN w ROI w/ Loan @ 107% ROI cash buy @ 26% RENTED

Address: 334 N Randolph St. Indianapolis, IN 46201

Asking: $68,497

Triplex rented at current rates: $750, $650, $750

Expenses @ ~$921 w/loan @ ~$647 w/o loan

Cash Flow @ $1,228 w/loan @ ~$1,502 w/o loan

ROI w/ Loan @ 107%

ROI cash buy @ 26%

——

ROI Calculated with assumed numbers below:

Loan of $54,797.60 (80% of asking)

Out of pocket cost @ $68,497 - $54,797.60 = $13,699.40

Yearly Cash Flow (w/loan) = $1,228.60 x 12 = $14,743.14

Yearly Cash Flow (w/o loan) - $1,502.58 x 12 = $18,031

Loan ROI - $14,743/$13,699 = 107%

Cash ROI - $18,031/$68,497 = 26%

------

Please email me @ [email protected] and fill out this buyers sheet if you are interested in buying the property.  Thank you!

Buyers sheet:

http://goo.gl/forms/7Ht2949nK0