Monthly Payment $3,226 at 5.00%
13.36 % Cap Rate
Gross Schedule Income $101,700
Net Operating Income $89,700
Expenses $7,000
Monthly Positive Cash Flow $4,318
Cash Flow After Debt Service $51,819
IRR 63.54%
Investors Cash on Cash Return 51.92%
4 Year Total Cash to Investor at Re-Finance (Initial Capital + Appreciation) $393,692
7 Year Sale Total Cash to Investors (Initial Capital + Profits from Appreciation) $745,082
Total Return of Investment ($171,022)Appreciation ($98,423) Amortization Principal Pay Down ($11,380) Depreciation ($9,400) and ($51,819) Cash Flow After Debt Service, Total Return onInvestment is 205% 1st Year

13.This next method alone you are about to find out is only 1 of 20 methods that can save you $200,000 - $600,000 within the 5th to 7th year in interest alone, by simply applying a basic math formula, that pays off a 30 Year Mortgage in 5 to 7 years by its self, with no extra payments, no weekly or bi-weekly payment plan, and no refinancing is required, would you want to see a demonstration how this works using your existing budget and not even changing your life style with this formula?

14.Then you can visit this site at http://7-year-mortgage-interest-paid-off.teachable.com/ there will also be a FREE BONUS video for you by a CPA/Attorney going over the methods "How You Can Write Off $6,800" off each child in the household under 18 years of age.

15.If you’re an apartment owner or even new and interested how to Increase the Net Operating Income and Property Value of any Apartments $200,000 to $400,000 within the 1st or 2nd year and show you 20 other methods to Increase the Net Operating Income and Property Value within the 1st or 2nd year. I could be contacted at (626) 975-6142. I look forward to hearing from you soon . . . let’s talk. . . . below are 2 other strategy’s.

16. 13 Unit Rent Increases of $27 each & 13 Unit Water Sub Meter Increases of $40 raises the Property Value to $130,650 the 1st Year. This also Increase the (Cash Flow) $10,452 + $51,819 = $62,271 New Cash Flow after Debt Service. This is a projected example of the property value increasing from $689,900 to $820,550 after the 1st Year, by increasing income in the Rent & Water Sub-Meter.

This is how the chart below came up with these increases . . .

Increases The Building Value & Income With Water Meters 1st Yr
Net Operating Income/Water	$40.00
13 Units	13
Income Increase Per Month	$520.00
Income Increase (Cash Flow) NOI	($6,240.00)
New NOI divided by 8% Cap Rate Increases Building Value 1st Yr	$78,000.00

Increases The Building Value & Income With Rent Increase 1st Yr
Net Operating Income Raising Rent	$27.00
13 Units	13
Income Increase Per Month	$351.00
Income Increase (Cash Flow) NOI	($4,212.00)
New NOI Divided by 8% Cap Rate Increases Building Value 1st Yr	$52,650.00


Increases The Building Value & Net Operating Income
Water Increases (Cash Flow) Building Value To	$78,000.00
Rent Increases (Cash Flow) Building Value To	$52,650.00
1st Year Property Value Increased	$130,650.00
Original Purchase Price	$675,000.00
New Building Value Increase after 12 Months	$130,000.00
Projected New Building Value after 12 Months	$820,550.00
12 Months Property Value Increased	$130,650.00

Projected New Building Value Increases after 24 Months $951,200.00

I have a FREE rehab software program that’s for you, this evaluates wholesale and rehab deals, so that you can Market and Present these deals to buyers, private lenders, etc. you can download your FREE software right now:

https://tvallc.infusionsoft.com/go/RehabLite/apex/

We’re looking forward to hearing back from you if this is of interest to “YOU”.

Contact David at (626) 975-6142 for more details.

Best Regards,

David Vasquez

[email protected]

P.S. Multifamily Property Scouts (Apprentice) Wanted

Offering

0 Votes