|
|
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
|
$2,900.00 | ||||||||||||||
|
|||||||||||||||
|
Monthly Positive Cash Flow
|
$754.88 | ||||||||||||||
|
Monthly Principal Pay Down of Your Mortgage
|
$538.95 | ||||||||||||||
|
Total Monthly Rent Benefit
|
$1,293.83 | ||||||||||||||
| x 12 Months | |||||||||||||||
|
Annual Net Rent Benefit
|
$15,525.91 | ||||||||||||||
|
$15,525.91 Annual Net Rent Benefit
$26,658.22 The Net Cash that was Left In This Property
|
=58.2% |
|
(5 Years x $15,525.91 Annual Net Rent Benefit) + $ 170,454.34 Equity Return at Resale
$26,658.22 The Net Cash that was Left In This Property
|
=
930.6%
5 Years
|
|
|
= 186.1% Per Annum
|
||