5 property package - $294,000
Property Proposal and Income Analysis Summary Report
5 property package - $294,000
Proposed properties Via one of our affiliate partners:
| 226 S. Calhoun | $58,000 | 3 | 1 | 1115sf | 638 Sq Ft | $1,416 | $1,128 |
| 326 S. Fulton | $55,000 | 2 | 1 | 1011sf | 914 sq ft | $5,664 | $1,200 |
| 427 N. Bradford | $58,000 | 2 | 1 | 1092 sq ft | 897 sq ft | $1,058 | $1,100 |
| 614 N. Highland | $68,000 | 3 | 1 | 930 sq ft | 1525 sq ft | $1,460 | $1,100 |
| 308 S. Pulaski | $55,000 | 2 | 2 | 918sf | 827 sq ft | $354 | $900 |
Total monthly rental income: $5428/mo
Total yearly taxes for all 5 properties: $9952.00
Estimated insurance @ 70/mo x 5 properties = $4,200
Estimated yearly maintenance per property $1,500 (x 5 = $7,500)
*This estimate is based on any potential repairs the property may need over the course of a year. In our experience this number is typically lower, but we always estimate high on maintenance.
Yearly rental income: $65,136.00
After estimated yearly hard costs, adjusted gross annual income:
$43,484.00
Full investment recouped in 7 years. 10 year projected revenue: $434,840.00
>>EMAIL US AT: [email protected]<<<<<<<
>>>>>>>CALL: (919) 901 -0872<<<<<<<<