THIS IS A 4 BEDROOM, 2 FULL BATHROOMS, 2 CAR GARAGE IN THE NORTH SIDE OF HOUSTON.
| Asking Price | 65,000.00 |
| Aprox. Value | 90,700.00 |
| Investment Scenario 1: 10% Down 30-Year Fixed | |
| Income | |
| Monthly Rent | 950.00 |
| Expenses | |
| Mortgage ($60,000 with a 7.00% interest) | 399.00 |
| Taxes ($3028.00) | 252.33 |
| Insurance ($700.00) | 58.00 |
| HOA ($372.00) | 31.00 |
| Total | 740.33 |
| Monthly Cash Flow | 209.67 |
| Annual Cash Flow | 2,516.04 |
| Cash Investment | 5,000.00 |
| Annual Return on Investment | 50.32% |
| 5 Year Outlook | |
| Locked in Equity at Purchase | 25,700.00 |
| Appreciation (5% a year) | 22,675.00 |
| Total Rental Income | 12,580.20 |
| Loan Repayment | 3,522.00 |
| Total Return | 64,477.20 |
Comments(0)