Property Information

IN ESCROW
High Cash Flow
York, PA 17403
Built 1928 - 3bdrm/ 1.5 bath
Square Feet1,144
Initial Market Value$105,000
Purchase Price$105,000
Downpayment$26,250
Loan Origination Fees$788
Depreciable Closing Costs$5,250
Other Closing Costs and Fixup$0
Initial Cash Invested$32,288
Cost per Square Foot$92
Monthly Rent per Square Foot$1.03
IncomeMonthlyAnnual
Gross Rent$1,175$14,100
Vacancy Losses($94)($1,128)
Operating Income$1,081$12,972
ExpensesMonthlyAnnual
Property Taxes($210)($2,520)
Insurance($53)($630)
Management Fees($65)($778)
Leasing/Advertising Fees$0$0
Association Fees$0$0
Maintenance($94)($1,128)
Other$0$0
Operating Expenses($421)($5,056)
Net PerformanceMonthlyAnnual
Net Operating Income$660$7,916
- Mortgage Payments($399)($4,788)
= Cash Flow$261$3,128
+ Principal Reduction$106$1,270
+ First-Year Appreciation$525$6,300
= Gross Equity Income$891$10,698
+ Tax Savings$0$0
= GEI w/Tax Savings$891$10,698
Mortgage InfoFirstSecond
Loan-to-Value Ratio75%0%
Loan Amount$78,750$0
Monthly Payment$399.01$0.00
Loan TypeAmortizing Fixed
Term30 Years
Interest Rate4.500%0.000%
Monthly PMI$0
Financial Indicators
Debt Coverage Ratio1.65
Annual Gross Rent Multiplier7
Monthly Gross Rent Multiplier89
Capitalization Rate7.5%
Cash on Cash Return10%
Total Return on Investment33%
Total ROI with Tax Savings33%
Assumptions
Real Estate Appreciation Rate6%
Vacancy Rate8%
Management Fee6%
Maintenance Percentage8%
Comments
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.