17% Cash on Cash Return

[Daniel Ilie]

Investment Info:

Single-family residence buy & hold investment in Naples.

Purchase price: $150,000
Cash invested: $35,000

2 bd 2 ba attached villa in the most desirable part of Naples.

Monthly Expenses:
Interes + Principal: 544.44
Escrow (tax&insurance): 204.65
Condo Association: 336.30

Total: $1,085.39/Month
Rented at $1,595/Month
Profit 509.61/Month

Total a year: 6,115.32
ROI 17.47% a year

How did you finance this deal?

I bought it with Private money, and then i refinanced 2 times to get to this numbers!

How did you add value to the deal?

I am a Certified Real Estate Negotiator and Real Estate Negotiation Expert. That is how i add value to my investments.