13 unit asking 550k 续 part2 2008-07-17 19:13:1

版主: 小心翼翼的小地主, jy101

13 unit asking 550k 续 part2 2008-07-17 19:13:1

帖子jy101 » 2014-05-16 9:01

New prospect- 13 unit asking 550k 续 part2 2008-07-17 19:13:10

13 unit asking 550k, after a month long counter and couter offer,final accepted price 456k, 56k cash down less tax credit and deposit, 400k owner finance at 7% amortize over 20 years, 5 year balloon.



Gross Income (Year) $77,400.00

Vacancy
Vacancy Rate @ 10% $7,740.00

Operating Expenses
Fixed
Property taxes $7,800.00
Insurance $4,200.00

Variable
Property management
Maintenance $4,200.00
Legal Fees $200.00
Accounting fees $800.00
Advertising $300.00
Administrative expenses $600.00
Utilities $600.00


Total Expenses $26,440.00


Net Operating Income $50,960.00


Mortgage
- First Mortgage 20yr@7% $37,212
- Second Mortgage

Profit or Lost $13,748

Ratios
Debt Coverage Ratio 1.37
Cap Rate 11.75%
Cash on Cash Return 24.55%
jy101
 
帖子: 640
注册: 2014-04-16 21:57

回到 JY101

在线用户

正在浏览此版面的用户:没有注册用户 和 9 位游客

cron