5 property package - $294,000

[Jonathan Casillas]

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<<<<<<<<