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 1,192 Insurance 450 Repairs and Maintenance 10% 883 Total Operating Expenses $3,408 Net Operating Income $5,424Loan Analysis Purchase Price $54,500Loan Amount (80% LTV) $43,600Down Payment $10,900 Interest Rate 5.0%Amortization 30 Annual Debt Service $2,809Capitalization Rate 10.0%Cash Flow $2,615Estimated Return On Cash (20% Down Payment) 24.0%
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.
