All Forum Posts by: Isaac Taylor

Market: Metro Cleveland Area
Listing Price: $78,000
Rehab Estimate: N/A
Address: Northampton, Cleveland Heights, Cleveland, OH
Beds / Baths / Sq Ft: 3 beds / 1 bath / 1,438 sq ft
Property Description: This 3 bedroom home features granite kitchen counter-tops, stainless steel appliances, an under-mounted kitchen sink, beautiful hardwood floors in the living room and dining room, and a cozy fireplace. Storage included in the walk-up 3rd floor attic and basement. Upgrades include: Windows (2010), Roof (2010) and Boiler (2009).

FINANCIAL SUMMARY - Click here for more details!

At Listing Price

Purchase Price: $78,000
Rehab: n/a
Closing Costs: $2,340
Total Investment: $80,340
Financed Amount: $60,255
Cash Investment: $20,085

Annual Revenue: $12,000
Annual Expenses: $6,362
Interest: $3,013
Net Income: $2,626

Annual Return: 13%
Annual Appreciation: $1,560
Total Return Potential: 21%

At Recommended Price

Purchase Price: $73,000
Rehab: n/a
Closing Costs: $2,190
Total Investment: $75,190
Financed Amount: $56,393
Cash Investment: $18,789

Annual Revenue: $12,000
Annual Expenses: $6,362
Interest: $2,820
Net Income: $2,819

Annual Return: 15%
Annual Appreciation: $1,560
Total Return Potential: 23%

Want to Learn More About This Property?

Find Out About the Neighborhood: Median Income, Poverty Rate, Unemployment Rate, % of Renters, Etc.
Income Potential: See what similar homes are renting for in this neighborhood
Expense Expectations: See a detailed breakdown of key expenses like property taxes and insurance

0 Votes

ST LOUIS INVESTMENT PROPERTY OVERVIEW

Market: Metro St Louis Area
Listing Price: $87,500
Rehab Estimate: N/A
Address: Thunderbird Ave, Florissant, MO
Beds / Baths / Sq Ft: 3 beds / 2 bath / 1,040 sq ft
Property Description: This move-in ready 3 bedroom home has a lot to offer. It features a large family room, with vaulted ceilings, which opens to the separate dining room, an eat-in kitchen with updated cabinetry and a nearly new gas range, fresh paint and new carpet throughout the first floor, and vaulted ceilings in each bedroom. This home also has an large finished lower level and a spacious back yard. Additional updates include: six panel doors, windows, vinyl siding, and plumbing stack.

FINANCIAL SUMMARY

At Listing Price

Purchase Price: $87,500
Rehab: N/A
Closing Costs: $2,625
Total Investment: $90,125
Financed Amount: $67,594
Cash Investment: $22,531

Annual Revenue: $12,000
Annual Expenses: $6,528
Interest: $3,380
Net Income: $2,093

Annual Return: 9%
Annual Appreciation: $1,750
Total Return Potential: 17%

At Recommended Price

Purchase Price: $85,000
Rehab: N/A
Closing Costs: $2,550
Total Investment: $87,550
Financed Amount: $65,663
Cash Investment: $21,888

Annual Revenue: $12,000
Annual Expenses: $6,528

Interest: $3,283
Net Income: $2,189
Annual Return: 10%

Annual Appreciation: $1,750
Total Return Potential: 18%

Want to Learn More About This Property?

Find Out About the Neighborhood: Median Income, Poverty Rate, Unemployment Rate, % of Renters, Etc.
Income Potential: See what similar homes are renting for in this neighborhood
Expense Expectations: See a detailed breakdown of key expenses like property taxes and insurance

0 Votes

ATLANTA INVESTMENT PROPERTY OVERVIEW

Market: Metro Atlanta Area
Listing Price: $94,900
Rehab Estimate: $7,000
Address: Chester Ln, Ellenwood, GA
Beds / Baths / Sq Ft: 3 beds / 2 bath / 1,540 sq ft
Property Description: Updated and fresh, move-in ready, ranch. A beautiful home with a screened-in porch and detached 2-car garage/full workshop, a large deck with an above ground pool (new liner to be installed), new carpet and fresh paint. Located in a private cul de sac lot with tons of hardwoods.

FINANCIAL SUMMARY - Click here for more details!

At Listing Price

Purchase Price: $94,900
Rehab: $7,000
Closing Costs: $2,847
Total Investment: $104,747
Financed Amount: $75,920
Cash Investment: $28,827

Annual Revenue: $12,000
Annual Expenses: $5,975
Interest: $3,796
Net Income: $2,229

Annual Return: 8%
Annual Appreciation: $1,898
Total Return Potential: 14%

At Recommended Price

Purchase Price: $92,000
Rehab: $7,000
Closing Costs: $2,760
Total Investment: $101.760
Financed Amount: $73,600
Cash Investment: $28,160

Annual Revenue: $12,000
Annual Expenses: $5,975
Interest: $3,680
Net Income: $2,345

Annual Return: 8%
Annual Appreciation: $1,898
Total Return Potential: 15%

0 Votes

DETROIT INVESTMENT PROPERTY ANALYSIS

Market: Metro Detroit Area

Listing Price: $109,900 Detroit investment property
Rehab Estimate: $8,000
Address: Woodside, Dearborn, MI

Beds / Baths / Sq Ft: 3 beds / 2 bath / 1,066 sq ft
Property Description: A nice 3 Bedroom, with a finished basement across the street from a park, close to schools, and features a new tear-off roof, new carpet, fresh paint, and vinyl windows. The stove, refrigerator and dishwasher are included.

FINANCIAL SUMMARY - Click here for more details!

At Listing Price

Purchase Price: $109,900
Rehab: $8,000
Closing Costs: $3,297
Total Investment: $121,197
Financed Amount: $87,920
Cash Investment: $33,277

Annual Revenue: $13,800
Annual Expenses: $7,645
Interest: $4,396
Net Income: $2,198

Annual Return: 5%
Annual Appreciation: $2,198
Total Return Potential: 12%

At Recommended Price

Purchase Price: $95,000
Rehab: $8,000
Closing Costs: $2,850
Total Investment: $105,850
Financed Amount: $76,000
Cash Investment: $29,850

Annual Revenue: $13,800
Annual Expenses: $7,645
Interest: $3,800
Net Income: $2,356

Annual Return: 8%
Annual Appreciation: $2,198
Total Return Potential: 15%

Want to Learn More About This Property?

Find Out About the Neighborhood: Median Income, Poverty Rate, Unemployment Rate, % of Renters, Etc.
Income Potential: See what similar homes are renting for in this neighborhood
Expense Expectations: See a detailed breakdown of key expenses like property taxes and insurance

0 Votes

ATLANTA INVESTMENT PROPERTY ANALYSIS

Market: Metro Atlanta Area
Listing Price: $98,000
Rehab Estimate: $6,000
Address: Chester Ln, Ellenwood, GA
Beds / Baths / Sq Ft: 4 beds / 2.5 bath / 2,270 sq ft
Property Description: Beautiful brick front home on a large lot, with 4 spacious bedrooms and 2 1/2 baths. This home features a formal dining room with wainscoting, hardwood floors, a kitchen with lots of cabinets, a fireplace in the family room, and a master suite. Potential Short Sale.

FINANCIAL SUMMARY - Click for more details!

At Listing Price

Purchase Price: $98,000
Rehab: $6,000
Closing Costs: $2,940
Total Investment: $106,940
Financed Amount: $78,400
Cash Investment: $28,540

Annual Revenue: $12,300
Annual Expenses: $6,267
Interest: $3,920
Net Income: $2,113

Annual Return: 7%
Annual Appreciation: $1,960
Total Return Potential: 14%

At Recommended Price

Purchase Price: $95,000
Rehab: $6,000
Closing Costs: $2,850
Total Investment: $103,850
Financed Amount: $76,000
Cash Investment: $27,850

Annual Revenue: $12,300
Annual Expenses: $6,267
Interest: $3,800
Net Income: $2,233

Annual Return: 8%
Annual Appreciation: $1,960
Total Return Potential: 15%

Want to Learn More About This Property?

Find Out About the Neighborhood: Median Income, Poverty Rate, Unemployment Rate, % of Renters, Etc.
Income Potential: See what similar homes are renting for in this neighborhood
Expense Expectations: See a detailed breakdown of key expenses like property taxes and insurance

0 Votes

METRO MIAMI INVESTMENT PROPERTY OVERVIEW

Market: Metro Miami Area
Listing Price: $155,000
Rehab Estimate: $10,000
Address: SE 5th Ave, Boynton Beach, FL
Beds / Baths / Sq Ft: 3 beds / 1 bath / 1,378 sq ft
Property Description: Great single family home, no HOA, 3 Bedrooms plus a den, needs a little TLC, extra large lot with fenced in rear, laundry room in the rear of the home, easy access to highway, ballpark and play area and close to waterfront dining, can bike to beaches and shopping

FINANCIAL SUMMARY - Click for more details!

At Listing Price

Purchase Price: $155,000
Rehab: $10,000
Closing Costs: $4,650
Total Investment: $169,650
Financed Amount: $124,000
Cash Investment: $45,650

Annual Revenue: $19,800
Annual Expenses: $9,962
Interest: $6,200
Net Income: $3,638

Annual Return: 8%
Annual Appreciation: $1,550
Total Return Potential: 11%

At Recommended Price

Purchase Price: $135,000
Rehab: $10,000
Closing Costs: $4,050
Total Investment: $149,050
Financed Amount: $108,000
Cash Investment: $41,050

Annual Revenue: $19,800
Annual Expenses: $9,962
Interest: $5,400
Net Income: $4,438

Annual Return: 11%
Annual Appreciation: $1,550
Total Return Potential: 15%

Want to Learn More About This Property?

Find Out About the Neighborhood: Median Income, Poverty Rate, Unemployment Rate, % of Renters, Etc.
Income Potential: See what similar homes are renting for in this neighborhood
Expense Expectations: See a detailed breakdown of key expenses like property taxes and insurance

0 Votes

ATLANTA INVESTMENT PROPERTY OVERVIEW

Market: Metro Atlanta Area
Listing Price: $83,900
Rehab Estimate: $6,000
Address: Day Trail, Ellenwood, GA
Beds / Baths / Sq Ft: 3 beds / 2 bath / 1,630 sq ft
Property Description: A nice 2-story home on a cul-de-sac comes with 3 bedrooms, 2 baths and a 1-car garage. Home features a nice patio deck and a cozy fireplace.

FINANCIAL SUMMARY - Click for more detail!

At Listing Price

Purchase Price: $83,900
Rehab: $6,000
Closing Costs: $2,517
Total Investment: $92,417
Financed Amount: $67,120
Cash Investment: $25,297

Annual Revenue: $12,000
Annual Expenses: $5,823
Interest: $3,356
Net Income: $2,821

Annual Return: 11%
Annual Appreciation: $1,678
Total Return Potential: 18%

At Recommended Price

Purchase Price: $80,000
Rehab: $6,000
Closing Costs: $2,400
Total Investment: $88,400
Financed Amount: $64,000
Cash Investment: $24,400

Annual Revenue: $12,000
Annual Expenses: $5,823
Interest: $3,200
Net Income: $2,977

Annual Return: 12%
Annual Appreciation: $1,678
Total Return Potential: 19%

Want to Learn More About This Property?

Find Out About the Neighborhood: Median Income, Poverty Rate, Unemployment Rate, % of Renters, Etc.
Income Potential: See what similar homes are renting for in this neighborhood
Expense Expectations: See a detailed breakdown of key expenses like property taxes and insurance

0 Votes

DETROIT INVESTMENT PROPERTY OVERVIEW

Market: Metro Detroit Area
Listing Price: $14,500
Rehab Estimate: N/A
Address: Oakfield, Detroit, MI
Beds / Baths / Sq Ft: 3 beds / 1 bath / 1,433 sq ft
Property Description: Everything in the house is new and beautiful it has a nice large front and backyard and there is a playground across the street for the kids. The kitchen and bathroom are newly renovated. The basement is big and spacious with a new furnace and hot water tank. The renovations to the bathroom include: new ceramic and marble tiles, sink, tub, and toilet.

FINANCIAL SUMMARY - Click for more details!

At Listing Price

Purchase Price: $14,500
Rehab: N/A
Closing Costs: $4,435
Total Investment: $18,935
Financed Amount:
Cash Investment: $18,395

Annual Revenue: $8,400
Annual Expenses: $5,256
Interest:
Net Income: $3,144

Annual Return: 17%
Annual Appreciation: $145
Total Return Potential: 17%

At Recommended Price

Purchase Price: $13,000
Rehab: N/A
Closing Costs: $4,390
Total Investment: $17,390
Financed Amount:
Cash Investment: $17,390

Annual Revenue: $8,400
Annual Expenses: $5,256
Interest:
Net Income: $3,144

Annual Return: 18%
Annual Appreciation: $145
Total Return Potential: 19%

Want to Learn More About This Property?

Find Out About the Neighborhood: Median Income, Poverty Rate, Unemployment Rate, % of Renters, Etc.
Income Potential: See what similar homes are renting for in this neighborhood
Expense Expectations: See a detailed breakdown of key expenses like property taxes and insurance

0 Votes

ST LOUIS INVESTMENT PROPERTY OVERVIEW

Market: Metro St Louis Area
Listing Price: $76,000
Rehab Estimate: $10,000
Address: Thunderbird Ave, Florissant, MO
Beds / Baths / Sq Ft: 3 beds / 2 bath / 1,040 sq ft
Property Description: Possible Short Sale. 3 bedroom property awaiting your finishing touches. Does need some TLC but would make a nice home for first time buyer or investor. Hard wood floors in all bedrooms, living room and dining room. Partially finished basement. Nice fenced in back yard.

FINANCIAL SUMMARY - Click for more detail!

At Listing Price

Purchase Price: $76,000
Rehab: $10,000
Closing Costs: $2,280
Total Investment: $88,280
Financed Amount: $60,800
Cash Investment: $27,480

Annual Revenue: $12,000
Annual Expenses: $6,361
Interest: $3,040
Net Income: $2,599

Annual Return: 9%
Annual Appreciation: $1,520
Total Return Potential: 15%

At Recommended Price

Purchase Price: $74,000
Rehab: $10,000
Closing Costs: $2,220
Total Investment: $86,220
Financed Amount: $59,200
Cash Investment: $27,020

Annual Revenue: $12,000
Annual Expenses: $6,361

Interest: $2,960
Net Income: $2,679

Annual Return: 10%
Annual Appreciation: $1520
Total Return Potential: 16%

Want to Learn More About This Property?

Find Out About the Neighborhood: Median Income, Poverty Rate, Unemployment Rate, % of Renters, Etc.
Income Potential: See what similar homes are renting for in this neighborhood
Expense Expectations: See a detailed breakdown of key expenses like property taxes and insurance

0 Votes

METRO MIAMI INVESTMENT PROPERTY OVERVIEW

Market: Metro Miami Area
Listing Price: $135,900
Rehab Estimate: N/A
Address: NW 13th Ave, Boynton Beach, FL
Beds / Baths / Sq Ft: 3 beds / 1 bath / 1,000 sq ft
Property Description: Home is in move-in condition. It is formally a 3 bedroom, but also includes a den for extra space. Excellent location with newer roof installed in 2011.

FINANCIAL SUMMARY - Click for More Details

At Listing Price

Purchase Price: $135,900
Rehab: $0
Closing Costs: $4,077
Total Investment: $139,977
Financed Amount: $104,983
Cash Investment: $34,994

Annual Revenue: $16,200
Annual Expenses: $8,982
Interest: $5,249
Net Income: $1,969

Annual Return: 6%
Annual Appreciation: $1,359
Total Return Potential: 10%

At Recommended Price

Purchase Price: $117,000
Rehab: $0
Closing Costs: $3,510
Total Investment: $120,510
Financed Amount: $90,383
Cash Investment: $30,128

Annual Revenue: $16,200
Annual Expenses: $8,982
Interest: $4,519
Net Income: $2,699

Annual Return: 9%
Annual Appreciation: $1,359
Total Return Potential: 13%

Want to Learn More About This Property?

Find Out About the Neighborhood: Median Income, Poverty Rate, Unemployment Rate, % of Renters, Etc.
Income Potential: See what similar homes are renting for in this neighborhood
Expense Expectations: See a detailed breakdown of key expenses like property taxes and insurance

0 Votes

All Forum Posts by: Isaac Taylor

Isaac Taylor has started 47 posts and replied 62 times.

Post: Great Cleveland Home - 21% Returns

CLEVELAND INVESTMENT PROPERTY OVERVIEW

FINANCIAL SUMMARY - Click here for more details!

Post: Great St Louis Property - 17% Returns -Buy-and-hold! (Ellenwood)

ST LOUIS INVESTMENT PROPERTY OVERVIEW

FINANCIAL SUMMARY

Want to Learn More About This Property?

Post: Great Atlanta Property - 14%+ Returns! (Ellenwood)

ATLANTA INVESTMENT PROPERTY OVERVIEW

FINANCIAL SUMMARY - Click here for more details!

Post: Buy-and-hold Detroit Property - 15%Returns (Dearborn)

DETROIT INVESTMENT PROPERTY ANALYSIS

FINANCIAL SUMMARY - Click here for more details!

Post: Great Home in Atlanta - 15% Investment Returns- (Ellenwood)

ATLANTA INVESTMENT PROPERTY ANALYSIS

FINANCIAL SUMMARY - Click for more details!

Want to Learn More About This Property?

Post: 15% Returns in Miami (Boynton Beach)

METRO MIAMI INVESTMENT PROPERTY OVERVIEW

FINANCIAL SUMMARY - Click for more details!

Want to Learn More About This Property?

Post: 19% Returns in Atlanta (Ellenwood GA)

Want to Learn More About This Property?

Post: 19% Returns in Detroit

Want to Learn More About This Property?

Post: 16% Returns in St Louis (Florissant, MO)

Want to Learn More About This Property?

Post: Tax Free Returns in Miami Area (Boynton Beach)

METRO MIAMI INVESTMENT PROPERTY OVERVIEW

FINANCIAL SUMMARY - Click for More Details

Want to Learn More About This Property?