Investors | Single Family Homes | Multi Family Properties

Estimated Cash Flow - Single Family Homes
       
 
Neg ARM
30 YR Fixed
Down Payment
20% Down
10% Down
Purchase Price
$260,000
$260,000
Down Payment 20%
$52,000
$52,000
Closing Costs
$3,250
$3,250
Loan Costs
$1,000
$1,000
Total Cash Down +Closing
$56,250
$56,250
Loan Amount
$208,000
$208,000
Loan to value
80%
80%
Interest Rate
1.65
6.50
Mortgage Payment
($732)
($1,308)
Projected Monthly Rent
$1,200
$1,200
Gross Income/year
$14,400
$14,400
Expenses
   Management/yr ($70mo)
$1,200
$1,200
   Property Taxes/yr
$2,990
$2,990
   Insurance
$715
$715
   Maint & Repairs
$720
$720
Total Expenses
$6,357
$6,933
Cash Flow/yr
($740)
($8,224)
Cash Flow/mo
($62)
($685)

Investors | Single Family Homes | Multi Family Properties

Worksheet courtesy of Larry Hawkins Real Estate in Fresno, CA.

©2008 Larry Hawkins Real Estate. All rights reserved.