| Asking Price | 95,000.00 |
| Aprox. Value | 117,000.00 |
| Investment Scenario 1: 10% Down 30-Year Fixed | |
| Income | |
| Monthly Rent | 1,200.00 |
| Expenses | |
| Mortgage ($76,000 with a 7.00% interest) | 568.83 |
| Taxes ($2854.00) | 238.66 |
| Insurance ($700.00) | 58.00 |
| HOA ($150.00) | 12.50 |
| Total | 877.99 |
| Monthly Cash Flow | 322.01 |
| Annual Cash Flow | 3,864.12 |
| Cash Investment | 9,500.00 |
| Annual Return on Investment | 40.67% |
| 5 Year Outlook | |
| Locked in Equity at Purchase | 22,000.00 |
| Appreciation (5% a year) | 29,250.00 |
| Total Rental Income | 19,320.00 |
| Loan Repayment | 4,581.00 |
| Total Return | 75,151.00 |
Comments(0)