3 bed, 2 bath
Purchased $ 92,750
Rehab $3,500
Monthly $ 916
AC, Lot 8624 s.f.
Monthly $ 916
Purchased 8/16/16
OC 30 yrs. @ 4.5%
Total Costs $ 10,000
The Numbers
Income $916 |10,992
OC PITI $540 | 6,480
Expenses $200 | 2400
Net $2,112 | $10,000 = 21% C/C
Princ. Paydown $1415 + $2112 = $3527 | $10,000 = 35.2% ROI
Future Owner Finance Sale $169,000
