|
|
This Home's Final Appraised Value
|
$570,000.00 | ||||||||
|
|||||||||
|
Total Cost
|
$340,295.66 | ||||||||
|
Built-In Equity Profit
|
$229,704.34 | ||||||||
Download Assignment Kit
Download Purchase HUD
Download Final Appraisal
|
|||||||||||||||||
|
Monthly Rental Cash-In Income
|
$2,500.00 | ||||||||||||||
|
|||||||||||||||
|
Monthly Positive Cash Flow
|
$202.37 | ||||||||||||||
|
Monthly Principal Pay Down of Your Mortgage
|
$613.34 | ||||||||||||||
|
Total Monthly Rent Benefit
|
$815.71 | ||||||||||||||
| x 12 Months | |||||||||||||||
|
Annual Net Rent Benefit
|
$9,788.50 | ||||||||||||||
|
$9,788.50 Annual Net Rent Benefit
$3,074.75 The Net Cash that was Left In This Property
|
=318.4% |
|
(5 Years x $9,788.50 Annual Net Rent Benefit) + $229,704.34 Equity Return at Resale
$3,074.75 The Net Cash that was Left In This Property
|
=
9,062.4%
5 Years
|
|
|
= 1,812.5% Per Annum
|
||