Archive for Listings
3812 Brooklyn Ave
3812 Brooklyn Ave
Property Features
3 Bedrooms
2 Baths
1228 sqft
Currently being rented for $625
APPRAISED VALUE
YOUR PURCHASE PRICE
$85,000
$55,000
INVESTMENT STRATEGY:
20% Down Payment
Loan Amount
Closing Costs
$11,000
$44,000
$3,400
Total Out of Pocket at Closing: $14,400
Mortgage payment (based on 7% interest):
Taxes and Insurance:
$293
$166
Monthly Costs: $459
Current Rental Agreement
10% Management fee
Actual Rental Income
$625
$63
$562
Monthly Cash Flow $103
ROI: 8.5%
View Larger Map
3337 Norton Ave
3337 Norton Ave
Property Features
2 Bedrooms
1 Baths
728 sqft
Lot size 8712 sqft
Currently being rented for $540
APPRAISED VALUE
YOUR PURCHASE PRICE
$45,000
$40,000
INVESTMENT STRATEGY:
20% Down Payment
Loan Amount
Closing Costs
$8,000
$32,000
$3,400
Total Out of Pocket at Closing: $11,400
Mortgage payment (based on 7% interest):
Taxes and Insurance:
$213
$100
Monthly Costs: $313
Current Rental Agreement
10% Management fee
Actual Rental Income
$540
$54
$486
Monthly Cash Flow $173
ROI: 18%
View Larger Map
346 & 348 Hardesty Ave
346 & 348 N. Hardesty Ave
Property Features
4 Bedrooms
2 Baths
2578 sqft
Lot size 4356 sqft
**Completely rehabbed with over $36,000 in improvements since September 2009.**
Currently being rented for $975
APPRAISED VALUE
YOUR PURCHASE PRICE
$110,000
$90,000
INVESTMENT STRATEGY:
20% Down Payment
Loan Amount
Closing Costs
$18,000
$72,000
$3,400
Total Out of Pocket at Closing: $21,400
Mortgage payment (based on 7% interest):
Taxes and Insurance:
$479
$169
Monthly Costs: $648
Current Rental Agreement
10% Management fee
Actual Rental Income
$975
$98
$877
Monthly Cash [...]
Virginia
3622 Virginia Ave
Property Features
4 Bedrooms
2 Baths
1556 sqft
4356 Lot size
**Completely rehabbed with over $20,000 in improvements since July 2009.**
Currently being rented to Section 8 tenant for $898
APPRAISED VALUE
YOUR PURCHASE PRICE
$80,000
$65,000
INVESTMENT STRATEGY:
20% Down Payment
Loan Amount
Closing Costs
$13,000
$52,000
$3,400
Total Out of Pocket at Closing: $16,400
Mortgage payment (based on 7% interest):
Taxes and Insurance:
$346
$145
Monthly Costs: $490
Current Rental Agreement
10% Management fee
Actual [...]