|
|
This Home's Final Appraised Value
|
$645,000.00 | ||||||||
|
|||||||||
|
Total Cost
|
$380,171.91 | ||||||||
|
Built-In Equity Profit
|
$264,828.09 | ||||||||
Download Assignment Kit
Download Purchase HUD
Download Final Appraisal
|
|||||||||||||||||
|
Monthly Rental Cash-In Income
|
$2,600.00 | ||||||||||||||
|
|||||||||||||||
|
Monthly Positive Cash Flow
|
$199.35 | ||||||||||||||
|
Monthly Principal Pay Down of Your Mortgage
|
$497.37 | ||||||||||||||
|
Total Monthly Rent Benefit
|
$696.72 | ||||||||||||||
| x 12 Months | |||||||||||||||
|
Annual Net Rent Benefit
|
$8,360.64 | ||||||||||||||
|
$8,360.64 Annual Net Rent Benefit
$34,413.81 The Net Cash that was Left In This Property
|
=24.3% |
|
(5 Years x $8,360.64 Annual Net Rent Benefit) + $264,828.09 Equity Return at Resale
$34,413.81 The Net Cash that was Left In This Property
|
=
891.0%
5 Years
|
|
|
= 178.2% Per Annum
|
||