Meadow Woods House
Posted on August 1, 2012
| Equity | Cash Flow | |||
| Estimated Market Value: | $160,000 | Monthly Rent Income: | $1,800 | |
| Annual Rent Income: | $21,600 | |||
| Purchase Price: | $114,900 | Property Insurance: | $1,500 | |
| Estimated Rehab: | $20,000 | Annual HOA Dues: | $0 | |
| Closing Costs: | $2,000 | Estimated Property Tax: | $2,170 | |
| Purchase Costs: | $136,900 | Annual Expenses: | $3,670 | |
| Equity: | $23,100 | Net Income | $17,930 | |
| Monthly Cashflow: | $1,494 | |||
| Annual ROI: | 13.1% | |||
