Income: Gross Potential Rent - 3 BR, 1 BA $825 $9,900Misc. Income - Less: Vacant Units 8% (792)Effective Gross Income $9,108 Operating Expenses: Management Fee 10% $911Real Estate Taxes 1,114 Insurance 500 Repairs and Maintenance 10% 911 Total Operating Expenses $3,436 Net Operating Income $5,672 Loan Analysis Purchase Price $54,200 Loan Amount (80% LTV) $43,360Down Payment $10,840Interest Rate 5.50%Amortization 30 Annual Debt Service $2,954Capitalization Rate 10.5%Cash Flow $2,718Estimated Return On Cash (20% Down Payment) 25.1%
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.
