FRESNO INCOME PROPERY FOR SALE

Asking Price	98,000.00
Aprox. Value	125,000.00

Investment Scenario 1: 10% Down 30-Year Fixed

Income
Monthly Rent	1,250.00

Expenses
Mortgage ($88,200 with a 7.00% interest)	586.80
Taxes ($4153.00)	346.08
Insurance ($700.00)	58.00
HOA ($360.00)	30.00
Total	1,020.88

Monthly Cash Flow	229.12
Annual Cash Flow	2,749.44
Cash Investment	9,800.00
Annual Return on Investment	28.06%

5 Year Outlook
Locked in Equity at Purchase	25,000.00
Appreciation (5% a year)	31,250.00
Total Rental Income	13,740.00
Loan Repayment	5,075.00
Total Return	75,065.00

Posted by Nelia Valdez on 08/01/2007 11:43 AM

Comments (0)

income property, hud home, foreclosure, houston real estate, signature real estate

This post has been included in Texas Information Fort Bend County, TX Information Fresno, TX Information

0 Comments on FRESNO INCOME PROPERY FOR SALE

Leave a response…

Name:

Notify me of new comments:

Comment:

What does the graphic say?

Real Estate Agent: Nelia Valdez (Signature Real Estate)

Nelia Valdez
Sugar Land, TX
More about me…
Signature Real Estate

Office Phone: (713) 952-3200
Cell Phone: (713) 480-1939
Email Me

Links

Archives

Find TX real estate agents and Sugar Land real estate here on ActiveRain.
Disclaimer: ActiveRain Corp. does not necessarily endorse the real estate agents, loan officers and brokers listed on this site. These real estate profiles, blogs and blog entries are provided here as a courtesy to our visitors to help them make an informed decision when buying or selling a house. ActiveRain Corp. takes no responsibility for the content in these profiles, that are written by the members of this community.
© 2007 ActiveRain Corp. All Rights Reserved