| Asking Price | 85,000.00 |
| Aprox. Value | 105,000.00 |
| Investment Scenario 1: 10% Down 30-Year Fixed | |
| Income | |
| Monthly Rent | 1,100.00 |
| Expenses | |
| Mortgage ($76,000 with a 7.00% interest) | 508.00 |
| Taxes ($2743.00) | 228.00 |
| Insurance ($700.00) | 58.00 |
| HOA ($195.00) | 16.25 |
| Total | 810.25 |
| Monthly Cash Flow | 289.75 |
| Annual Cash Flow | 3,477.00 |
| Cash Investment | 8,500.00 |
| Annual Return on Investment | 40.91% |
| 5 Year Outlook | |
| Locked in Equity at Purchase | 20,000.00 |
| Appreciation (5% a year) | 26,250.00 |
| Total Rental Income | 15,780.00 |
| Loan Repayment | 4,490.00 |
| Total Return | 66,520.00 |
Comments(0)