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

Rent Calculator

Desired Cap Rate:  
Sale Price:  
Estimated Closing Cost %:  
Yearly Real Estate Taxes:  
Yearly HOA Fees:  
Yearly Homeowners Insurance:  
 
Total Investment
Purchase Price: $169,900.00
Estimated Closing Costs: $1,699.00
Total Investment: $171,599.00
 
Management Fees - 10% (12 Months): $2,114.24
NOI: $16,990.00
Gross Income (12 months): $21,756.64
Monthly Rent: $1,813.05
Escrow: $100.00
Total Monthly Rent: $1,913.05
 
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