Multiple Duplexes in Janesville, WI
| Down Payment | Loan Amount | Rehab | ARV | Rent Income | Mortgage | Annual Tax | Tax | Insurance | Maintenace | Management | Vacancy | Monthly Net Income | Returns |
| $ 24,800.00 | $ 99,200.00 | $ 5,000.00 | $ 123,000.00 | $ 1,650.00 | $ 696.00 | $ 1,898.11 | $ 158.18 | $ 70.00 | $ 165.00 | $ 165.00 | $ 165.00 | $ 230.82 | 11.17% |
| $ 25,800.00 | $ 103,200.00 | $ 10,000.00 | $ 130,000.00 | $ 1,700.00 | $ 725.00 | $ 2,000.00 | $ 166.67 | $ 70.00 | $ 170.00 | $ 170.00 | $ 170.00 | $ 228.33 | 10.62% |
| $ 28,980.00 | $ 115,920.00 | $ 10,000.00 | $ 150,000.00 | $ 1,900.00 | $ 814.00 | $ 2,800.00 | $ 233.33 | $ 70.00 | $ 190.00 | $ 190.00 | $ 190.00 | $ 212.67 | 8.81% |
| $ 24,800.00 | $ 99,200.00 | $ 5,000.00 | $ 130,000.00 | $ 1,650.00 | $ 696.00 | $ 2,246.00 | $ 187.17 | $ 165.00 | $ 165.00 | $ 165.00 | $ 271.83 | 13.15% |
Offering