|
Sale Price:
|
|
|
|
Estimated Closing Cost %:
|
|
|
Yearly Real Estate Taxes:
|
|
|
|
Yearly HOA Fees:
|
|
|
|
Monthly Rent:
|
|
|
|
Yearly Homeowners Insurance:
|
|
|
|
|
|
|
|
|
|
Total Investment
|
|
|
Purchase Price:
|
$170,000.00
|
|
Estimated Closing Costs 1.00 %:
|
$1,700.00
|
|
Total Investment:
|
$171,700.00
|
|
|
|
|
First Year Returns
|
|
|
Rent (12 Months):
|
$18,000.00
|
|
Management Fees (12 Months):
|
$1,800.00
|
|
First Year Net Income (12 months):
|
$13,548.00
|
|
First Year Option Price:
|
$204,000.00
|
|
Estimated Closing Costs on Option Purchase 3.50 %:
|
$7,140.00
|
|
Total Return (If Option Exercised at End of Year 1):
|
$210,408.00
|
|
Return on Investment (If Option Exercised at End of Year 1)
|
|
|
In Dollars:
|
$38,708.00
|
|
As a Percentage:
|
22.54 %
|
|
|
|
|
Second Year Returns
|
|
|
Rent (24 Months):
|
$36,000.00
|
|
Management Fees (24 Months):
|
$3,600.00
|
|
Second Year Net Income (24 months):
|
$27,096.00
|
|
Second Year Option Price:
|
$204,000.00
|
|
Estimated Closing Costs on Option Purchase 3.50 %:
|
$7,140.00
|
|
Total Return (If Option Exercised at End of Year 2):
|
$223,956.00
|
|
Return on Investment (If Option Exercised at End of Year 2):
|
|
|
In Dollars:
|
$52,256.00
|
|
As a Percentage:
|
30.43 %
|
|
As an Annual Percentage:
|
15.22 %
|
|
|
|
|
Third Year Returns
|
|
|
Rent (36 Months):
|
$54,000.00
|
|
Management Fees (36 Months):
|
$5,400.00
|
|
Third Year Net Income (36 months):
|
$40,644.00
|
|
Third Year Option Price:
|
$224,400.00
|
|
Estimated Closing Costs on Option Purchase 6.00 %:
|
$13,464.00
|
|
Total Return (If Option Exercised at End of Year 3):
|
$251,580.00
|
|
Return on Investment (If Option Exercised at End of Year 3):
|
|
|
In Dollars:
|
$79,880.00
|
|
As a Percentage:
|
46.52 %
|
|
As an Annual Percentage:
|
15.51 %
|
|
Fourth Year Returns
|
|
|
Rent (48 Months):
|
$72,000.00
|
|
Management Fees (48 Months):
|
$7,200.00
|
|
Fourth Year Net Income (48 months):
|
$54,192.00
|
|
Fourth Year Option Price:
|
$224,400.00
|
|
Estimated Closing Costs on Option Purchase 6.00 %:
|
$13,464.00
|
|
Total Return (If Option Exercised at End of Year 4):
|
$265,128.00
|
|
Return on Investment (If Option Exercised at End of Year 4):
|
|
|
In Dollars:
|
$93,428.00
|
|
As a Percentage:
|
54.41 %
|
|
As an Annual Percentage:
|
13.60 %
|
Para Información en Español!