Updated almost 8 years ago on . Most recent reply
Value Add with proven results
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 | Annual | Monthly | |
| 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 off | 2.47 | ||
| Return On Investment | 40% |