Amazing Cash Flowing Property in Hobart
Hobart, IN 46342
2 beds and 2 baths built in 1939
Square Feet | 768 | Initial Market Value | $64,900 | Purchase Price | $64,900 | Downpayment | $12,980 | Loan Origination Fees | $519 | Depreciable Closing Costs | $2,596 | Other Closing Costs and Fixup | $0 | Initial Cash Invested | $16,095 | Cost per Square Foot | $85 | Monthly Rent per Square Foot | $1.11 |
Income | Monthly | Annual |
---|
Gross Rent | $850 | $10,200 | Vacancy Losses | ($68) | ($816) | Operating Income | $782 | $9,384 |
Expenses | Monthly | Annual |
---|
Property Taxes | ($108) | ($1,298) | Insurance | ($43) | ($519) | Management Fees | ($63) | ($751) | Leasing/Advertising Fees | $0 | $0 | Association Fees | $0 | $0 | Maintenance | ($68) | ($816) | Other | $0 | $0 | Operating Expenses | ($282) | ($3,384) |
Net Performance | Monthly | Annual |
---|
Net Operating Income | $500 | $6,000 | - Mortgage Payments | ($279) | ($3,345) | = Cash Flow | $221 | $2,655 | + Principal Reduction | $64 | $766 | + First-Year Appreciation | $162 | $1,947 | = Gross Equity Income | $447 | $5,369 | + Tax Savings | $0 | $0 | = GEI w/Tax Savings | $447 | $5,369 |
| Mortgage Info | First | Second |
---|
Loan-to-Value Ratio | 80% | 0% | Loan Amount | $51,920 | $0 | Monthly Payment | $278.72 | $0.00 | Loan Type | Amortizing Fixed | | Term | 30 Years | | Interest Rate | 5.000% | 0.000% | Monthly PMI | $0 | |
Financial Indicators | |
---|
Debt Coverage Ratio | 1.79 | Annual Gross Rent Multiplier | 6 | Monthly Gross Rent Multiplier | 76 | Capitalization Rate | 9.2% | Cash on Cash Return | 16% | Total Return on Investment | 33% | + Tax Benefits: Deductions, Depreciation, 1031 Exchange, etc. |
Assumptions | |
---|
Real Estate Appreciation Rate | 3% | Vacancy Rate | 8% | Management Fee | 8% | Maintenance Percentage | 8% | *Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
|