Contact Us Today!
201.210.2727
5. Typical Financial Summary
Land Purchase Price ……………………………………
New Construction Fixed Price …………...................
Closing & Project Management ………………………
LOAN AMOUNT/Total Cost
After Built Current Sales Value 
$600,000
$600,000Your ASAP Built-In Equity Position $176,500
$176,500Rent: $2,800
$2,800Mortgage:
Base Land Tax:
Insurance:
Property Management:
Total Monthly:
Positive Cash Flow $ 507
+ Positive Pay Down of Your Mortgage Each Month of $500-$600
Typical Monthly Rent Positive Economic benefit $1000+
Typical Annual Rent Positive Economic benefit $12,000
Typical Starting Equity Position $121,500-$176,500
$121,500-$176,500You only put $11,900 of cash-in plus closing and any bank required deposit!
Please Note: Equity Values, Built-In Equity Returns, Rents and net results will differ based upon your specific property’s characteristics. Small estimates are involved - and some projects are larger or smaller than the typical example above. See your personally addressed Property Business Plan, Equity Summary and NRIA Disclosures Agreement for full variable details and discuss your specific investment property address in detail with your Project Manager and advisors. Terms of full documentary mortgage credit apply - call for details.
www.nria.net | National Realty Investment Advisors, LLC | Privacy Policy & Terms and Conditions
$120,000
$285,000
$ 18,500
$423,500
$2,145
$ 40
$ 58
$ 50
$2,293
