Income: Gross Potential Rent - 3 BR, 1 BA $825 $9,900Misc. Income - Less: Vacant Units 8% (792)Effective Gross Income $9,108Operating Expenses: Management Fee 10% $911Real Estate Taxes 1,228Insurance 450 Repairs and Maintenance 10% 911 Total Operating Expenses $3,500 Net Operating Income $5,608 Loan Analysis Purchase Price $56,200Loan Amount (80% LTV) $44,960Down Payment $11,240 Interest Rate 5.0%Amortization 30 Annual Debt Service $2,896Capitalization Rate 10.0%Cash Flow $2,712Estimated Return On Cash (20% Down Payment) 24.1%
This property is off market, which means it's not currently listed for sale or rent on Zillow. This may be different from what's available on other websites or public sources.
