Housing Angels - Short Sale Specialists Action for Autism

602-745-1111
702-570-1211

Twitter Housing Angels Facebook Housing Angels Linked In Housing Angels Housing Angel Seminars
Seminars & Events

Para Información en Español!
Serving PHOENIX, AZ and LAS VEGAS, NV and the surrounding areas

Beautiful 2 story home located in Peoria, a must see to appreciate.

View Flyer

Basic Features
$140,000.00 1/28/2011 4529036 2346 4 2.50 Saved by an Angel 7537 W Eugie Ave Peoria, AZ 85381

Feature Details
Crosswinds Richmond American Homes 1999 Contemporary 2

Additional Information

Income Scenario Estimater
Sale Price:  
Estimated Closing Cost %:  
Yearly Real Estate Taxes:  
Yearly HOA Fees:  
Monthly Rent:  
Yearly Homeowners Insurance:  
 
 
Total Investment
Purchase Price: $140,000.00
Estimated Closing Costs 1.00 %: $1,400.00
Total Investment: $141,400.00
 
First Year Returns
Rent (12 Months): $18,900.00
Management Fees (12 Months): $1,890.00
First Year Net Income (12 months): $14,124.00
First Year Option Price: $168,000.00
Estimated Closing Costs on Option Purchase 3.50 %: $5,880.00
Total Return (If Option Exercised at End of Year 1): $176,244.00
Return on Investment (If Option Exercised at End of Year 1)
In Dollars: $34,844.00
As a Percentage: 24.64 %
 
Second Year Returns
Rent (24 Months): $37,800.00
Management Fees (24 Months): $3,780.00
Second Year Net Income (24 months): $28,248.00
Second Year Option Price: $168,000.00
Estimated Closing Costs on Option Purchase 3.50 %: $5,880.00
Total Return (If Option Exercised at End of Year 2): $190,368.00
Return on Investment (If Option Exercised at End of Year 2):
In Dollars: $48,968.00
As a Percentage: 34.63 %
As an Annual Percentage: 17.32 %
 
Third Year Returns
Rent (36 Months): $56,700.00
Management Fees (36 Months): $5,670.00
Third Year Net Income (36 months): $42,372.00
Third Year Option Price: $184,800.00
Estimated Closing Costs on Option Purchase 6.00 %: $11,088.00
Total Return (If Option Exercised at End of Year 3): $216,084.00
Return on Investment (If Option Exercised at End of Year 3):
In Dollars: $74,684.00
As a Percentage: 52.82 %
As an Annual Percentage: 17.61 %
Fourth Year Returns
Rent (48 Months): $75,600.00
Management Fees (48 Months): $7,560.00
Fourth Year Net Income (48 months): $56,496.00
Fourth Year Option Price: $184,800.00
Estimated Closing Costs on Option Purchase 6.00 %: $11,088.00
Total Return (If Option Exercised at End of Year 4): $230,208.00
Return on Investment (If Option Exercised at End of Year 4):
In Dollars: $88,808.00
As a Percentage: 62.81 %
As an Annual Percentage: 15.70 %

Agent
David Dziedzic
602-885-7234
View Agent


Back to Listings

Mortgage Calculator
 
Bought
Back
Owed $350,000 Investor paid $170,000 Payment went from $3,200 to $1,850
Bought
Back
Owed $420,000 Investor paid $175,000 Payment went from $$2,700 to $1,850
Saved Owed $188,000 Investor Paid $67,900 Payment went from $1,400 to $747
Saved Owed $2,000,000 Investor paid $685,000 Payment went from $12,000 to $5,000.
Saved Great golf course community
Saved Owed $200,000 Investor paid $85,000 Payment went from $2,000 to $935
Saved Owed $265,000 Investor paid $75,000 Payments went from $$2,135 to $945