Ventura Condo
Posted on August 1, 2012
| Equity | Cash Flow | |||
| Estimated Market Value: | $64,000 | Monthly Rent Income: | $900 | |
| Annual Rent Income: | $10,800 | |||
| Purchase Price: | $49,900 | Property Insurance: | $400 | |
| Estimated Rehab: | $1,500 | Annual HOA Dues: | $4056 | |
| Closing Costs: | $1,500 | Estimated Property Tax: | $705 | |
| Purchase Costs: | $52,900 | Annual Expenses: | $5,161 | |
| Equity: | $11,100 | Net Income | $5,639 | |
| Monthly Cashflow: | $470 | |||
| Annual ROI: | 10.66% | |||
