deal analysis # 2 i will make this a habit

[Dieudonne T.]

trying to make this a daily habit for the next 90 days

Price	1% rule =	desired rent
189,000	0.01	1890
	Des Moines, IA 50311
price	189,000
closing co	2000
monhrent	1,978.00
inspect
total cost	192,978
Loans
price	189,000	Down % |
downpay	6615	3.50%
total loan	182,385
Money Needed =		$10,553
MONTHLY ESPENSES
PAYMENT	$767
tax	$274	M insure	H insure
insurance	$215	149	66
vacancy	98.9	5%
repairs	98.9	5%
management	0	0%
cap	247.25	12.50%
utilities(water + etc.)	237.36	12.00%
TOTAL	$1,938
EVALUATION
MONTHLY INCOME =		39.59
YEARLY CASH FLOW=		475.08
CASH ON CASH =		5%		8%+ good