Type

     Single Family House

Floor Area 

     1,175 sq ft.

Lot Area

     5,967 sq ft

Bedrooms

     2

Bathrooms

     1

Garage

     N/A

Year Built

     1972

Neighborhood

    Parkway Village-Oakhaven

 

Down payment (20% of Purchase Price)

     $16,800

Closing Cost (3%)

     $2,520

Cash Needed

      $19,320

Optional

     $500 fee for 50 years roof warranty 

Purchase Price: $84,000

Down Payment: $16,800

Loan Amount: $67,200

​

Amortization Period: 30 Years

Loan Interest Rate: 5%

Monthly Mortgage: $360.74

​

​

• Fully Renovated House

• Buy with only 20% down payment

• 19% First Year Projected Cash on Cash Return

​

Monthly Rent: $875

Gross Annual Income: $10,500

Annual Property Tax: $715

Annual Insurance: $540

Vacancy (4.17%): $438

Annual Management: 840

Monthly Mortgage: $361

 

​

Cap Rate: 9.50%

Cash on Cash Return: 18.80% 

NOI: $3,635

​

​