Square Feet 1,040
Bed / Bath 3 / 1
Rents $779
Est. Market Value $70,000
Purchase Price $56,000
Loan Balance $42,000
Down Payment $14,000
Cash Flow Analysis
Gross Rents $779
Vacancy $62
Management $57
Property Taxes $100
Insurance $42
Repairs $50
Net Monthly Income $468
Net Yearly Income $5,612
No comments:
Post a Comment