3 Bedroom, 2 Bathroom, 2 Car Garage. Year Built: 1983, SF 1510
| Asking Price | 84,208.00 |
| Aprox. Value | 100,000.00 |
| Investment Scenario 1: 10% Down 30-Year Fixed | |
| Income | |
| Monthly Rent | 1,100.00 |
| Expenses | |
| Mortgage ($76,000 with a 7.00% interest) | 505.63 |
| Taxes ($2956.00) | 246.33 |
| Insurance ($700.00) | 58.00 |
| HOA ($250.00) | 20.83 |
| Total | 830.79 |
| Monthly Cash Flow | 269.21 |
| Annual Cash Flow | 3,230.52 |
| Cash Investment | 8,400.00 |
| Annual Return on Investment | 38.46% |
| 5 Year Outlook | |
| Locked in Equity at Purchase | 16,000.00 |
| Appreciation (5% a year) | 25,000.00 |
| Total Rental Income | 16,152.60 |
| Loan Repayment | 4,460.00 |
| Total Return | 61,612.60 |
Comments(0)