Built 1973 Each Unit 1090 s.f. | 3 bd, 1bth, AC Rented Unit 1 at Purchase | Rehab $4,000 Unit 2 on 11/10/15 Total 2180 s.f. Monthly $ 1025 Bought $ 52,000 Down | Rehab $ 17,000 OC loan $39,000 @ 7% The Numbers Income $1025 |$ 12,300 PITI $ 345| $ 4,140 Expenses $100...
Built 1924 Rehab $12,000 | Rented 9/15/15 Unit 1 829 s.f. 2 bd 1bth | $ 635/mo | $10,000 Rehab Unit 2 560 s.f. 1bd 1bth | $ 400/mo | $2,000 Rehab Monthly $ 1035 2 Homes on 1 Lot The Numbers Bought $ 51,500 | Rehab $ 12,000 Costs $ 63,500 Rent $ 1034 | $ 12420...
Purchased 2010 Built 1968, 1300 s.f. 3bd, 2bth, 2 car gar. Rehabbed in 2010 Monthly $ 1000 Bought $ 65,000 OC Down $ 5,000 | Refi $ 84,400 Rent- $ 1000 | $ 12,000 The Numbers PITI – $ 645 | $ 7,740 Expenses $ 1000 Net $ 3260 | $ 5,000 = 65% C/C Future Owner Finance...
Bought 2010 SOLD 2016 for $118,000 3123 W Windrose, Phoenix Monthly $ 895 Bought $ 35,000 | Rehab $ 16,000 Wrap 30yrs. @ 6% Annual Income $ 895 | $ 10,740 The Numbers PITI $ 430 | $5,160 Expenses $500 Net $ 5080 / $ 51,000 = 10% C/C 5080 x 5 = 25,400 + 65,000 Sale =...
Purchased 3/01/16 Bought 3/01/16 Rehab $15,000 | Rented 4/03/16 1800 s.f. built 1967 4bd, 2 bth, with POOL, AC, New Roof, lot 7108 s.f. Monthly $ 1150 Bought $108,500 Down & Costs $ 32,000 OC 19yrs. @ 3.5% The Numbers Income $1150 |13,800 OC PITI $720 | 8,640...
Bought 12/30/16 In Contract 12/30/16 – Estimated Numbers: Rehab $12000 856 s.f. | Built 1956 2 bd, 1 bth, AC, lot 7001 s.f. Monthly $ 814 Bought $ 39,000 | Rehab $ 12,000 Cash Purchase The Numbers Income $814 | 9,768 Expenses $150 |1800 Net $7968 / $44,000 =...
