|
|
This Home's Final Appraised Value
|
$960,000.00 | ||||||||
|
|||||||||
|
Total Cost
|
$519,628.41 | ||||||||
|
Built-In Equity Profit
|
$440,371.59 | ||||||||
Download Assignment Kit
Download Purchase HUD
Download Final Appraisal
|
|||||||||||||||||
|
Monthly Rental Cash-In Income
|
$3,800.00 | ||||||||||||||
|
|||||||||||||||
|
Monthly Positive Cash Flow
|
$795.41 | ||||||||||||||
|
Monthly Principal Pay Down of Your Mortgage
|
$661.24 | ||||||||||||||
|
Total Monthly Rent Benefit
|
$1,456.65 | ||||||||||||||
| x 12 Months | |||||||||||||||
|
Annual Net Rent Benefit
|
$17,479.00 | ||||||||||||||
|
$17,479.00 Annual Net Rent Benefit
$1.00 The Net Cash that was Left In This Property
|
=1,747,900.0% |
|
(5 Years x $17,479.00 Annual Net Rent Benefit) + $440,371.00 Equity Return at Resale
$1.00 The Net Cash that was Left In This Property
|
=
52,776,600.0%
5 Years
|
|
|
= 10,555,320.0% Per Annum
|
||