Thornton and Groom for plumbing/HVAC.

I would love it if I had left less % in the deal]green = LABELRental Property3NameInfoaddressINCOMERoom Rents3room A$1,700room Broom Croom Droom Eroom Froom Groom HTotal$1,700vacancy rate /yr7%Rent Total /mo$1,581Total RoomsEXPENSESCosts3advertising /yrexterior costs /yr $500gas electric /yrheating fuel /yrimprovements /yrinsurance /yr$700leasing management fees /yr$850property management fees /yr$1,428repairs /yr$1,200capextaxes /yr$3,300trash/ yrwater sewer /yrTotal Costs /mo$665CASH FLOWInvestment3buy price $$130,000down %25%down $$32,500closing $$3,900initial invest$36,400current loan $$97,500loan %rate4.000%loan term yrs20p&i $/mo$591PMI$0Total w/PMI$591Income3max rent /mo$1,900avg rent /mo$1,581SUMMARY3Total Income /mo$1,581less P&I (&PMI)/mo$591less Costs /mo$665PITI$924Monthly Flow$3253 RETURNs onannual cash flow$3,904initial investment$36,400Cash-on-Cash Return11%annual principal$3,249initial investment$36,400Return9%appreciation %/yr1.00%buy price$130,000appreciation $/yr$1,300initial investment$36,400Return4%total ROI % /yr23%total ROI $ /yr$8,453rehab cost30,000.00holding cost1,000.00total invest + cost yr 167,400.00ARV190,000.00equity gain23,610.00% roi yr 1 on initial35.03%70% arv refi133,000.00existing laon95,000.00refi closing3,990.00$ left in deal33,390.00total return w eq gain32,063.14total return %85.78%Total Income /mo$1,581addressNameRental Property3

@Sam Grooms thank you for the feedback and critique I have not mastered the calculators here yet.

@Sam Grooms is right on.

@Sam Grooms that's a great idea!!

@Sam Grooms thanks for the response.

@Sam Grooms thanks for the information.

@Sam Grooms thanks so much for the quick analysis.

@Sam Grooms@Scott Passman@Shawn AckermanThanks guys.

@Sam Grooms thanks Sam!