PV Real Estate Consultants, LLC and R & J Solutions Group, LLC ...Where you can buy or sell your house in 7 days or less.
Home, Sellers, Buyers, Agents, Brokers, FAQ, Helpful Links, Contact US
Homes For Sale, Occupied Homes, Rentals, Apartments.
|
Address |
Purchase |
Selling |
| 2401 Parsifal NE 87112 | $192,000.00 | 203,625.00 |
| 6136 Cuesta NW | $175,000 | $179,000 |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 2401 Parsifal NE 87112 LO Profitability Worksheet | ||||||||||
| Purchase Cost | Amount | Percent | Months | |||||||
| Purchase price | $192,000.00 | |||||||||
| Rent | $1,200.00 | 12 | $14,400.00 | |||||||
| Option | $10.00 | |||||||||
| Total Purchase cost | $206,410.00 | 206,410.00 | ||||||||
| Income Sources | Amount | Percent | Months | |||||||
| Current value | $192,000.00 | |||||||||
| Expected appreciation | 5.00% | $9,600.00 | ||||||||
| Rent Credit Offset | $2,025.00 | |||||||||
| Expected sales price | $203,625.00 | 203,625.00 | ||||||||
| Total Rent income | $1,350.00 | 12 | $16,200.00 | |||||||
| Expected monthly cash flow | $150.00 | |||||||||
| Rent Credit | $1,350.00 | 25.00% | 12 | -$4,050.00 | ||||||
| Effective Rent | $1,012.50 | |||||||||
| Option | 3.00% | $5,760.00 | ||||||||
| Option Increase to Offset Lower Rent | $7,785.00 | |||||||||
| Total other income | $17,910.00 | 17,910.00 | ||||||||
| Total Income | 221,535.00 | |||||||||
| Expected profit | 15,125.00 | |||||||||