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...
3 bed, 2 bath Purchased $ 51,000 Rehab & Wrap $28,000 Monthly $ 967 OC 30 yrs. @ 4.5% Purchased 5/10/16 AC, New Roof, New Flooring, Paint, lot 7021 s.f. The Numbers Income $967/11,60067 OC PITI $425/5100 Expenses $100/1200 Net $5,300 / $28,000 = 19% C/C Princ....
3 bed, 2 bath Purchased $ 53,000 Rehab & Fees $ 11,000 Monthly $ 916 AC, lot 8072 s.f. Purchased 10/20/16 Numbers ARV $90,000 Loan $64,000 @5% 30 yr. fixed 20% down – $12,800 Loan costs – $4000 P&I $344 Taxes $ 1000 = 83/mo. Ins. $ 420 =...
3 bed, 2 bath Purchased $ 53,000 Rehab $ 17,000 Monthly $ 925 Purchased 10/25/15 2 Car Garage, New Roof, Flooring, Fixtures, Paint Rented 1/02/16 Numbers Costs $70,000 | Rent $11,100 Expenses $2000 Net $9100 / $70,000 = 13% C/C Future Owner Finance Sale...
