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

Owed $252,000 Investor paid $110,000. Payment went from $1,930 to $1,175.

View Flyer

Basic Features
$110,000.00 4460577 1373 3 2.00 Saved by an Angel 2139 S CANTON Mesa, AZ 85202

Feature Details
Dobson Ranch Robert Biship 1979 1

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: $110,000.00
Estimated Closing Costs 1.00 %: $1,100.00
Total Investment: $111,100.00
 
First Year Returns
Rent (12 Months): $14,100.00
Management Fees (12 Months): $1,410.00
First Year Net Income (12 months): $11,227.00
First Year Option Price: $132,000.00
Estimated Closing Costs on Option Purchase 3.50 %: $4,620.00
Total Return (If Option Exercised at End of Year 1): $138,607.00
Return on Investment (If Option Exercised at End of Year 1)
In Dollars: $27,507.00
As a Percentage: 24.76 %
 
Second Year Returns
Rent (24 Months): $28,200.00
Management Fees (24 Months): $2,820.00
Second Year Net Income (24 months): $22,454.00
Second Year Option Price: $132,000.00
Estimated Closing Costs on Option Purchase 3.50 %: $4,620.00
Total Return (If Option Exercised at End of Year 2): $149,834.00
Return on Investment (If Option Exercised at End of Year 2):
In Dollars: $38,734.00
As a Percentage: 34.86 %
As an Annual Percentage: 17.43 %
 
Third Year Returns
Rent (36 Months): $42,300.00
Management Fees (36 Months): $4,230.00
Third Year Net Income (36 months): $33,681.00
Third Year Option Price: $145,200.00
Estimated Closing Costs on Option Purchase 6.00 %: $8,712.00
Total Return (If Option Exercised at End of Year 3): $170,169.00
Return on Investment (If Option Exercised at End of Year 3):
In Dollars: $59,069.00
As a Percentage: 53.17 %
As an Annual Percentage: 17.72 %
Fourth Year Returns
Rent (48 Months): $56,400.00
Management Fees (48 Months): $5,640.00
Fourth Year Net Income (48 months): $44,908.00
Fourth Year Option Price: $145,200.00
Estimated Closing Costs on Option Purchase 6.00 %: $8,712.00
Total Return (If Option Exercised at End of Year 4): $181,396.00
Return on Investment (If Option Exercised at End of Year 4):
In Dollars: $70,296.00
As a Percentage: 63.27 %
As an Annual Percentage: 15.82 %

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