| Estimated Cash Flow - Single Family Home | |
| Down Payment | 25% Down |
| Purchase Price | $130,000 |
| Down Payment 25% | $32,500 |
| Loan Amount | $97,500 |
| Loan to value | 75% |
| Interest Rate | 6.50 |
| Mortgage Payment | ($613) |
| Projected Monthly Rent | $950 |
| Gross Income/year | $11,400 |
| Expenses | |
| Management/yr 9% of rent | $1,020 |
| Property Taxes/yr | $1,495 |
| Insurance | $520 |
| Maint & Repairs | $570 |
| Total Expenses | $3,605 |
| Cash Flow/yr | $7,795 |
| Cash Flow/mo | $650 |
| Less debt Service | ($613) |
| Cash flow per month (6.85% cash on cash) | $37 |
Investors | Single Family Homes | Multi Family Properties
Worksheet courtesy of Larry Hawkins Real Estate in Fresno, CA.
© 2010 Larry Hawkins Real Estate. All rights reserved.