Grand Reserve at Kirkman Park
Posted on June 29, 2012
| Equity | Cash Flow | |||
| Estimated Market Value: | $74,875 | Monthly Rent Income: | $900 | |
| Annual Rent Income: | $10,800 | |||
| Purchase Price: | $59,900 | Property Insurance: | $400 | |
| Estimated Rehab: | $4,500 | Annual HOA Dues: | $3,708 | |
| Closing Costs: | $1,600 | Estimated Property Tax: | $950 | |
| Purchase Costs: | $66,000 | Annual Expenses: | $5,058 | |
| Equity: | $8,875 | Net Income | $5,742 | |
| Monthly Cashflow: | $479 | |||
| Annual ROI: | 8.7% | |||
