Property Information

IN ESCROW
2 Houses on 1 Parcel
Mobile, AL 36605
2BR, 1BA each Home- Built 1982
Square Feet1,658
Purchase Price$105,000
Initial Market Value$105,000
Downpayment$26,250
Closing Costs$6,038
Initial Cash Invested$32,288
Income & ExpensesMonthlyAnnual
Gross Rent$1,300$15,600
Vacancy Losses$104$1,248
Operating Income$1,196$14,352
Operating Expenses$383$4,601
Net PerformanceMonthlyAnnual
Net Operating Income$813$9,751
- Mortgage Payments$399$4,788
= Cash Flow$414$4,963
+ Principal Reduction$106$1,270
+ First-Year Appreciation$525$6,300
= Gross Equity Income$1,044$12,533
Financial Indicators
Capitalization Rate9.3%
Cash on Cash Return15%
Total Return on Investment39%
Assumptions
Real Estate Appreciation Rate6%
Vacancy Rate8%
Management Fee8%
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.