| 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 |
Comments(0)