Winter Garden Condo
Posted on February 10, 2012
| Equity | Cash Flow | |||
| Estimated Market Value: | $63,000 | Monthly Rent Income: | $750 | |
| Annual Rent Income: | $9,000 | |||
| Purchase Price: | $39,900 | Property Insurance: | $300 | |
| Estimated Rehab: | $1,000 | Annual HOA Dues: | $2,400 | |
| Closing Costs: | $1,500 | Estimated Property Tax: | $44 | |
| Purchase Costs: | $42,400 | Annual Expenses: | $2,744 | |
| Equity: | $20,600 | Net Income | $6,256 | |
| Monthly Cashflow: | $521 | |||
| Annual ROI: | 14.75% | |||
