Another great deal from Bluegrass Investment Properties. This property can become your next cash flowing rental. Our deals typically don't stay available for more than just a few hours. If you are a serious investor, you should call now for an inspection! Call Clark Shepherd @ (859) 359-2245
BUY& HOLD
After Repair Value (Comp Avg) = $45,000
Purchase Price = $48,000
Rehab = $15,000 (Flooring, paint, misc. updates, etc.)
Closing = $360 (2% Purchase Price)
Total Investment = $33,3600
Instant Equity = $11,640 (26% equity)
Rent = $650/mo
Mortgage (80% Total Investment = $26,688, 20yr @ 5%) = $176/mo
Taxes = $44/mo (Est)
Insurance = $20/mo (Est)
Management = $52/mo (8% Rent)
Reserve Fund = $52/mo (8% Rent)
Monthly Profit = $306
Yearly Profit = $3,672
Cash on Cash Return = 3,672/(0.20*33,360) = 55.0% (Assuming an 80% LTV Refinance)
73.7% Cash on Cash Return w/o Management or Reserves!