InvestorsSingle Family Homes | Multi Family Properties

Estimated Cash Flow - Single Family Home
   
Purchase Price $110,000
Down Payment 25% $27,500
Loan Amount $82,500
Loan to value 75%
Interest Rate 6.00
Mortgage Payment ($492)
Projected Monthly Rent $950
Gross Scheduled Income/year $11,400
Less vacancy (5%) $570
Gross Effective Income $10,830
 
 
Expenses
Management/yr  ($100/mo) $1,200
Property Taxes/yr $1,265
Insurance $550
Maint & Repairs $570
Total Expenses $3,585
Cash Flow/yr $7,815
Cash Flow/mo $651
Less debt Service ($492)
Cash flow per month (6.85% cash on cash) $159

InvestorsSingle Family Homes | Multi Family Properties

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

© 2010 Larry Hawkins Real Estate. All rights reserved.