|
|
This Home's Final Appraised Value
|
$525,000.00 | ||||||||
|
|||||||||
|
Total Cost
|
$354,545.66 | ||||||||
|
Built-In Equity Profit
|
$170,454.34 | ||||||||
Download Assignment Kit
Download Purchase HUD
Download Final Appraisal
|
|||||||||||||||||
|
Monthly Rental Cash-In Income
|
$2,950.00 | ||||||||||||||
|
|||||||||||||||
|
Monthly Positive Cash Flow
|
$682.77 | ||||||||||||||
|
Monthly Principal Pay Down of Your Mortgage
|
$493.66 | ||||||||||||||
|
Total Monthly Rent Benefit
|
$1,176.43 | ||||||||||||||
| x 12 Months | |||||||||||||||
|
Annual Net Rent Benefit
|
$14,117.12 | ||||||||||||||
|
$14,117.12 Annual Net Rent Benefit
$26,937.80 The Net Cash that was Left In This Property
|
=52.4% |
|
(5 Years x $14,117.12 Annual Net Rent Benefit) + $170,454.34 Equity Return at Resale
$26,937.80 The Net Cash that was Left In This Property
|
=
894.8%
5 Years
|
|
|
= 179.0% Per Annum
|
||