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 $1,000,000 Investor paid $368,000 Payment went from $7,000 to $3,500

View Flyer

Basic Features
$368,000.00 4407239 2936 4 2.50 Saved by an Angel 11125 E Evans Rd Scottsdale, AZ 85251

Feature Details

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: $368,000.00
Estimated Closing Costs 1.00 %: $3,680.00
Total Investment: $371,680.00
 
First Year Returns
Rent (12 Months): $42,000.00
Management Fees (12 Months): $4,200.00
First Year Net Income (12 months): $37,800.00
First Year Option Price: $441,600.00
Estimated Closing Costs on Option Purchase 3.50 %: $15,456.00
Total Return (If Option Exercised at End of Year 1): $463,944.00
Return on Investment (If Option Exercised at End of Year 1)
In Dollars: $92,264.00
As a Percentage: 24.82 %
 
Second Year Returns
Rent (24 Months): $84,000.00
Management Fees (24 Months): $8,400.00
Second Year Net Income (24 months): $75,600.00
Second Year Option Price: $441,600.00
Estimated Closing Costs on Option Purchase 3.50 %: $15,456.00
Total Return (If Option Exercised at End of Year 2): $501,744.00
Return on Investment (If Option Exercised at End of Year 2):
In Dollars: $130,064.00
As a Percentage: 34.99 %
As an Annual Percentage: 17.50 %
 
Third Year Returns
Rent (36 Months): $126,000.00
Management Fees (36 Months): $12,600.00
Third Year Net Income (36 months): $113,400.00
Third Year Option Price: $485,760.00
Estimated Closing Costs on Option Purchase 6.00 %: $29,145.60
Total Return (If Option Exercised at End of Year 3): $570,014.40
Return on Investment (If Option Exercised at End of Year 3):
In Dollars: $198,334.40
As a Percentage: 53.36 %
As an Annual Percentage: 17.79 %
Fourth Year Returns
Rent (48 Months): $168,000.00
Management Fees (48 Months): $16,800.00
Fourth Year Net Income (48 months): $151,200.00
Fourth Year Option Price: $485,760.00
Estimated Closing Costs on Option Purchase 6.00 %: $29,145.60
Total Return (If Option Exercised at End of Year 4): $607,814.40
Return on Investment (If Option Exercised at End of Year 4):
In Dollars: $236,134.40
As a Percentage: 63.53 %
As an Annual Percentage: 15.88 %

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