|
EXAMPLE PURPOSES ONLY
Investment Criteria - Assumptions
Investment Horizon: 3 to 5 years
Type: Single Family Dwelling
Location: Residential Las Vegas, Nevada
Purchase Price: $ 190,000.00
Financing: All Cash
Style: 1 2 story / Tri Level
Square Footage (Livable): 1600 2200 square feet
Bedrooms: 3 4
Baths 2 3.5
Garage (Attached) 1 - 2 (Tandem) 2 / 3 cars
Lot Size: 3000 / 5000 square feet
____________________________________________________________
Investment Income / Expenses
Monthly Rents / Annual Rents: $1295.00 mo / 15,540.00
Taxes / Insurance
.0125 X Purchase Price: $ 198.00 mo / $2375.00 Annual
Vacancy ( 30 days per annum) $ 108.00 month ( rent X .0834)
Property Management Fee $ 51.80 month @ 4 % (year #1)
Maintenance / Repairs $ 65.00 month
EXAMPLE PURPOSES ONLY
Investment Analysis Year 1
ROI - Cash on Cash
Investment amount: $190,000.00
Annual Rental Income: $15,540.00
(12 X $1295.00)
Annual Expenses:
Vacancy $1295.00
Management Fee (year 1) $621.60
Taxes / Insurance $2375.00
Maintenance / Repairs $ 750.00
(Home Warranty Policy)
Total Income / Expenses $15540.00 $5041.60
Net $10,498.40
ROI cash on cash 5.5%
|
