Value Add with proven results

2 Replies

Latest Turn-over with upgraded basement to add value with our unique approach to optimizing residential Income! The Basement cost roughly $16.5k to be waterproofed and finished as a separate unit to itself and will bring in an additional $750 a month $9k a year. In addition to the $1800per month $21.6k yearly the unit is already making! Our investor is scheduled to amass 30k in gross income for a residential property with our strategy in place. There is nothing more satisfying than seeing the pockets of your investors grow as you deliver on your promise and the trust and relationship blossom even greater.

Monthyl Rental Income Gross Scheduled Income Vacancy Allowance Gross Operating income
$2,500.00 $30,000.00 $3,750.00 $26,250.00
Expenses AnnualMonthly
Mortgage $-
Taxes $800.00 $66.67
Insurance $990.00 $82.50
Maintainence $1,000.00 $83.33
Alarm system$-
Water$1,500.00 $125.00
Lawn/ Snow 0
WiFi$750.00 62.5
Trash removal
Advertising $-
Licenses $30.00 $2.50
Legal fees (evictions)$-
Cable$-
Electricity $2,400.00 $200.00
Property Management $
Total Expenses $7,470.00 $622.50
Net Operating Income $18,780.00 $18,780.00
Net Operating Income Monthly$1,565.00
Number of years to pay off2.47
Return On Investment40%

Awesome!  I've been looking into doing this at my primary residence to use as a vacation rental.

Hey James, good to hear it will definitely pay for itself within a few years and also give your residence added valve for having an finished basement. 

Free eBook from BiggerPockets!

Ultimate Beginner's Guide Book Cover

Join BiggerPockets and get The Ultimate Beginner's Guide to Real Estate Investing for FREE - read by more than 100,000 people - AND get exclusive real estate investing tips, tricks and techniques delivered straight to your inbox twice weekly!

  • Actionable advice for getting started,
  • Discover the 10 Most Lucrative Real Estate Niches,
  • Learn how to get started with or without money,
  • Explore Real-Life Strategies for Building Wealth,
  • And a LOT more.

Lock We hate spam just as much as you

Create Lasting Wealth Through Real Estate

Join the millions of people achieving financial freedom through the power of real estate investing

Start here