InvestorsSingle Family Homes | Multi Family Properties

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

InvestorsSingle Family Homes | Multi Family Properties

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

© 2010 Larry Hawkins Real Estate. All rights reserved.