|
|
This Home's Final Appraised Value
|
$520,000.00 | ||||||||
|
|||||||||
|
Total Cost
|
$379,737.36 | ||||||||
|
Built-In Equity Profit
|
$140,262.64 | ||||||||
Download Assignment Kit
Download Purchase HUD
Download Final Appraisal
|
|||||||||||||||||
|
Monthly Rental Cash-In Income
|
$2,700.00 | ||||||||||||||
|
|||||||||||||||
|
Monthly Positive Cash Flow
|
$439.53 | ||||||||||||||
|
Monthly Principal Pay Down of Your Mortgage
|
$525.34 | ||||||||||||||
|
Total Monthly Rent Benefit
|
$964.87 | ||||||||||||||
| x 12 Months | |||||||||||||||
|
Annual Net Rent Benefit
|
$11,578.38 | ||||||||||||||
|
$11,578.38 Annual Net Rent Benefit
$54,178.43 The Net Cash that was Left In This Property
|
=21.4% |
|
(5 Years x $11,578.38 Annual Net Rent Benefit) + $140,262.64 Equity Return at Resale
$54,178.43 The Net Cash that was Left In This Property
|
=
365.7%
5 Years
|
|
|
= 73.1% Per Annum
|
||