|
EXAMPLE PURPOSES ONLY
Investment Criteria - Assumptions
Investment Horizon: 3 to 5 years
Type: Single Family Dwelling
Location: Residential Las Vegas
Purchase Price: $ 129,000.00
Financing: All Cash
Style: 2 story - Detached
Square Footage (Livable): 1584 square feet
Bedrooms: 3
Baths 2.5
Garage (Attached) 2 cars
Lot Size: 6559 square feet
____________________________________________________________
Investment Income / Expenses
Monthly Rents / Annual Rents: $1195.00 mo / $14,340.00
Taxes / Insurance
.0125 X Purchase Price: $135.00 mo-$1613 Annual
Vacancy ( 30 days per annum) $ 100.34 mo (rent X .084)
Property Management Fee $ 95.60 mo @ 8 %
Maintenance / Repairs $ 65.00 month
EXAMPLE PURPOSES ONLY
Investment Analysis – Year 1
ROI - Cash on Cash
Investment amount: $129,000.00
Annual Rental Income: $14,340.00
(12 X $1195.00)
Annual Expenses:
Vacancy $1195.00
Management Fee $1147.20
Taxes / Insurance $1613.00
Maintenance / Repairs $ 780.00
(Home Warranty Policy)
Total Income / Expenses $14,340.00 $5041.60
Net $ 9604.80
ROI – cash on cash 7.5% !!
|
