Purchase price: $465,000 Cash invested: $80,000 Checkout my Airbnb here: airbnb.com/h/madeirabeachoasisSalt Water Pool & Hot Tub: $60,000Tiki bar with electrical hookup: $3500

Fully occupied rent total $2100 but long term tenants want to stay and rent increases and leases are agreeable to move total rent to $2300I am in middle of finalizing a transferable contract that I will sell for 85kseparate utilities and owner would pay water which averages at $200 month.NY so taxes are a bit high at $6300Property seem to be in sound shape with no majors lurking but I have not done a on site inspection yet.My evaluation sheet which consist of 20% down at 7.5% interest rate shows a 15%+ Cash on Cash starting on day one.GROUP LOAN AMOUNT$68,000.00PRICE$85,000.00INTEREST7.00%OWN PAYS MON$225.00TAXES YR$6,300.00DN PAYMENT PERCENT20.00%DN PAYMENT$17,000.00LOAN PAYMENT$452.41INSURANCE YR$1,600.00TOTAL RENT$2,300.00MAINTENENCE CAP EX11.00%$253.00ENTER DOLLAR AMOUNT ITEMS IN YELLOWVACANCY5.00%$115.00GREEN ITEMS ARE ADJUSTIBLE BASED ON MARKETS AND EVALINSURANCE5.80%$133.33TAXES22.83%$525.00PROPERTY MANAGEMENT12.00%$276.00OFFICE4.00%$92.00OWNER EXPENSE9.78%$225.00LOAN19.67%$452.41TOTAL EXPENSES90.08%$2,071.74MONTHLY CASHFLOW$228.26YR CASHFLOW$2,739.13YR RECOVER6.21CASH ON CASH %16.11%WHO WANTS TO BUY MY FIRST WHOLESALE PROPERTY?

When i replace water heaters i replace all the short pipes.   

Don’t assume that you will have water.

Purchase price: $465,000 Cash invested: $80,000 Checkout my Airbnb here: airbnb.com/h/madeirabeachoasisSalt Water Pool & Hot Tub: $60,000Tiki bar with electrical hookup: $3,500Mural: $1600Interior Furnishings: $6,500Exterior Furnishings: $1,500Monthly gross booking revenue: $8,000-$12,000

Purchase price: $465,000 Cash invested: $80,000 Checkout my Airbnb here: airbnb.com/h/madeirabeachoasisSalt Water Pool & Hot Tub: $60,000Tiki bar with electrical hookup: $3,500Mural: $1600Interior Furnishings: $6,500Exterior Furnishings: $1,500Monthly gross booking revenue: $8,000-$12,000

Agree with all above,Gap funding is a great strategy for those that work efficiently and have a team that they trust.

We made a great team and grew an efficient department.

@Sharma Parth the company is out of Arizona and in 12 markets.Just a few years ago, Flint had a major crisis due to lead water line poisonings.

@Marc Robinson what's the lot rent, who pays what utilities and what's the source of the water and sewer?