Skip to content
×
PRO
Pro Members Get Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
$0
TODAY
$69.00/month when billed monthly.
$32.50/month when billed annually.
7 day free trial. Cancel anytime
Already a Pro Member? Sign in here

Join Over 3 Million Real Estate Investors

Create a free BiggerPockets account to comment, participate, and connect with over 3 million real estate investors.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
The community here is like my own little personal real estate army that I can depend upon to help me through ANY problems I come across.
Classifieds
All Forum Categories
Followed Discussions
Followed Categories
Followed People
Followed Locations
Market News & Data
General Info
Real Estate Strategies
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Real Estate Classifieds
Reviews & Feedback

Updated over 8 years ago,

User Stats

19
Posts
4
Votes
Arthur Zavala
  • Wholesaler
  • San Diego, CA
4
Votes |
19
Posts

PRICE REDUCTION! Off Market Duplex in Las Cruces, NM

Arthur Zavala
  • Wholesaler
  • San Diego, CA
Posted

Hello Fellow Investors,

Seller is very motivated.

Collect $12,000 a Year on this UNDERVALUED Duplex In Las Cruces, New Mexico, near New Mexico State University!

Purchase Price $90,000

Investment Benefits for Investor Buyer

Investment of $21,000 ($18,000 down payment + $3,000 closing costs) YIELDS the following after 1 year.

Appreciation $40,000 at purchase Depreciation 3.7% Annual Return
Loan Amortization 6.0% Annual Return Cash Flow 19.5% Annual Return
Investment Summary after First year:
3.7% Return on Depreciation
6.0% Return on Amortization
19.5% Return from Cash Flow
1 Year Return excluding Appreciation = 29.3%
190% Return on Appreciation

1 Year Total Return including Appreciation = 219.8%

Let’s Assume there was no Appreciation.
Investment Summary after 5 years:
18.7% Return on Depreciation
30.2% Return on Amortization
97.7% Return from Cash Flow
5 Year Return excluding Appreciation = 146.6%
190% Return on Appreciation

5 Year Total Return including Appreciation = 337.1%

Contact Art Zavala (949) 413-3915

Send email to [email protected] for the executive summary.

Offering

Loading replies...