Income: Gross Potential Rent - 3 BR, 1 BA $800 $9,600Misc. Income - Less: Vacant Units 8% (768)Effective Gross Income $8,832Operating Expenses: Management Fee 10% $883Real Estate Taxes 1,085 Insurance 500 Repairs and Maintenance 10% 883 Total Operating Expenses $3,351 Net Operating Income $5,481 Loan Analysis Purchase Price $52,400 Loan Amount (80% LTV) $41,920Down Payment $10,480 Interest Rate 5.50%Amortization 30 Annual Debt Service $2,856Capitalization Rate 10.5%Cash Flow $2,624Estimated Return On Cash (20% Down Payment) 25.0%
This property is not currently displayed as for sale or rent on Zillow. This may be different from what's on other websites or public sources.
