THIS IS A 3 BEDROOM, 2 BATH, 2 CAR GARAGE, BUILD 2002, SF 1623
| Asking Price | 100,000.00 |
| Aprox. Value | 120,000.00 |
| Investment Scenario 1: 10% Down 30-Year Fixed | |
| Income | |
| Monthly Rent | 1,200.00 |
| Expenses | |
| Mortgage ($90,000 with a 7.00% interest) | 598.00 |
| Taxes ($3445.00) | 287.00 |
| Insurance ($700.00) | 58.00 |
| HOA ($250.00) | 21.00 |
| Total | 964.00 |
| Monthly Cash Flow | 236.00 |
| Annual Cash Flow | 2,832.00 |
| Cash Investment | 10,000.00 |
| Annual Return on Investment | 28.32% |
| 5 Year Outlook | |
| Locked in Equity at Purchase | 20,000.00 |
| Appreciation (5% a year) | 30,000.00 |
| Total Rental Income | 14,160.00 |
| Loan Repayment | 5,075.00 |
| Total Return | 69,235.00 |
Comments(0)