Excellent Cash Flow Investment
Request more photos!
Estimate Closing Costs- Features
Estimated Investment Analysis
Income
Rental Income........................$78,600.00
Late Fee Income..........................$50.00
Security Deposit Forfeited..............$298.04
Total Income.........................$78,948.04
Expenses
Building Maintenance..................$2,949.40
Materials / Supplies.................$10,338.00
Building Maintenance - Other.............$20.00
Total Building Maintenance...........$13,307.40
Utilities............................$19,022.29
Management Fees
Property Management Fee...............$5,013.08
Management Maintenance...................$97.50
Management Materials / Supplies.........$476.22
Total Management Fees.................$5,586.80
Property Taxes........................$2,239.86
Professional Fees
Legal Fees..............................$552.00
Credit Reports...........................$30.00
Total Professional Fees.................$582.00
Total Expenses.......................$40,738.35
Net Income...........................$38,209.69
Cap. Rate................................12.326%
Income
Rental Income........................$78,600.00
Late Fee Income..........................$50.00
Security Deposit Forfeited..............$298.04
Total Income.........................$78,948.04
Expenses
Building Maintenance..................$2,949.40
Materials / Supplies.................$10,338.00
Building Maintenance - Other.............$20.00
Total Building Maintenance...........$13,307.40
Utilities............................$19,022.29
Management Fees
Property Management Fee...............$5,013.08
Management Maintenance...................$97.50
Management Materials / Supplies.........$476.22
Total Management Fees.................$5,586.80
Property Taxes........................$2,239.86
Professional Fees
Legal Fees..............................$552.00
Credit Reports...........................$30.00
Total Professional Fees.................$582.00
Total Expenses.......................$40,738.35
Net Income...........................$38,209.69
Cap. Rate................................12.326%
- Type: Investment Property
end of line
