SUBMIT Proof Of Funds FOR ACCESS INVITATION
$107,052 ARV
$1,170/Month Rent
About Repairs: COMPLETE REHAB REQUIRED
How to Access Property: Buyer ACCESS By INVITATION Only Must Submit Proof of Funds
Buyer pays all closing costs except taxes or liens. Please perform your own due diligence.
Title is clear and ready to close.
$5k Cashiers Check or Wire Transfer to Fidelity National Title Agency Inc see website at Lairdlaw.net secures the deal along with sales agreement.
| Asset Bucket | ||
| Rental | ||
|
Temp to Perm Refinance
|
||
| Gains and returns | ||
| Equity Capture Gain | $16,000.00 | |
| Projected Cash Flow Per Year | $6,456.00 | |
| Return on Capital by Equity | 94% | |
| Cash on Cash Returns | 38.0% | |
| Cash flow | ||
| monthly rent | $1,170.00 | |
| refi note payment | $398.48 | |
| 2nd Lien note Payment | $0.00 | |
| property tax | $167.00 | |
| property ins+HOA | $66.67 | |
| Property Management Fee | $0.00 | |
| Passive Net Cash Flow | $537.85 | |
| Self-Managed Net Cash Flow | $537.85 | |
| Cash out of pocket | ||
| hard-money cash to close | $18,525.00 | |
| hard-money holding cost | $1,366.05 | |
| refi cash to close | $0.00 | |
| 2nd Lien Financing | $0.00 | |
| refi cash back at closing | -$2,915.00 | |
| TOTAL | $16,976.05 | |