Real Estate Deal Analysis & Advice
Market News & Data
General Info
Real Estate Strategies
Short-Term & Vacation Rental Discussions
presented by
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Tax, SDIRAs & Cost Segregation
presented by
1031 Exchanges
presented by
Real Estate Classifieds
Reviews & Feedback
Updated almost 5 years ago,
xxxxxx xxxxxx xxxxxxxx
| Cash Flow | |||||||
| Purchase Price | $104,900.00 | Expenses | $2,035.47 | ||||
| Loan Rate | 4% | Income | $2,800.00 | ||||
| Loan Points | 1 | Cash Flow | $764.53 | ||||
| Years in Term | 30 | COC ROI | |||||
| Repair Costs | $10,000.00 | Cash In | $40,029.00 | ||||
| Down Payment | $20,980.00 | 0.2 | Annual Cash Flow | $9,174.31 | |||
| Closing Costs | $4,000.00 | COC ROI | 22.92% | ||||
| Legal Fees | $4,000.00 | ||||||
| CASH IN | $40,029.00 | ||||||
| Monthly Expenses | |||||||
| Tax | $198.00 | ||||||
| Insurance | $17.00 | ||||||
| Electric | $0.00 | ||||||
| Water | $200.00 | ||||||
| Sewer | $200.00 | ||||||
| Heat | $200.00 | ||||||
| Garbage | $0.00 | ||||||
| HOA | $0.00 | ||||||
| Lawn/Snow | $50.00 | ||||||
| Vacancy | 8.00% | ||||||
| Repairs | $250.00 | ||||||
| CapEX | 5.00% | ||||||
| Prop Management | $150.00 | ||||||
| MIP | $0.00 | ||||||
| Mortgage | $406.47 | ||||||
| Monthly Expense | $2,035.47 | ||||||