Property Address |
Building Type |
Rating Area / Property |
City Tax |
Sewer Tax |
County Tax |
Water |
GARBAGE USER FEE |
MANAGE FEE APPROX |
APPROX. INS. |
TOTAL EXPENSES |
CURRENT RENT (monthly) |
ANNUAL RENTS |
POSITIVE CASH FLOW |
SALES PRICE |
Gross ROI |
ROI as Cash Purchase |
ROI w/20% Down financing |
# of Years Financed @10% |
| 454 West Ferry |
-5bdrms |
5.5/7 |
1,087 |
99 |
142 |
500 |
160 |
1,020 |
500 |
3,508 |
850 |
10,200 |
6,692 |
32,000 |
31.9% |
20.91% |
114.35% |
|
| Comments: |
|
Approx Mtg>> $252.74 |
30 |
| |
|
| 45 Mayer |
-4bdrms |
7.5/7 |
830 |
75 |
218 |
500 |
160 |
840 |
500 |
3,123 |
700 |
8,400 |
5,277 |
42,000 |
20.0% |
12.56% |
30.87% |
|
| Comments: |
Sold |
Approx Mtg>> $331.72 |
30 |
| |
|
| 142 Humason |
-3bdrms |
7/9 |
790 |
72 |
140 |
500 |
50 |
780 |
600 |
2,932 |
650 |
7,800 |
4,868 |
40,000 |
19.5% |
12.17% |
26.92% |
|
| Comments: |
|
Approx Mtg>> $315.93 |
30 |
| |
|
| 63&65 Euclid |
-7bdrms |
9/8 |
1,700 |
0 |
3,200 |
500 |
0 |
1,890 |
800 |
8,090 |
1,575 |
18,900 |
10,810 |
75,000 |
25.2% |
14.41% |
49.36% |
|
| Comments: |
|
Approx Mtg>> $592.36 |
30 |
| |
|
| 100 Eller |
-5bdrms |
7/7 |
795 |
71 |
150 |
500 |
200 |
1,050 |
600 |
3,366 |
875 |
10,500 |
7,134 |
40,000 |
26.3% |
18.77% |
92.96% |
|
| Comments: |
|
Approx Mtg>> $300.13 |
30 |
| |
|
| 310 Potomac |
-4bdrms |
|
305 |
27 |
178 |
400 |
160 |
780 |
500 |
2,350 |
650 |
7,800 |
5,450 |
39,000 |
20.0% |
13.97% |
44.97% |
|
| Comments: |
|
Approx Mtg>> $308.03 |
30 |
| |
|
| 248 Wood |
-4bdrms |
|
192 |
56 |
159 |
600 |
160 |
930 |
600 |
2,697 |
775 |
9,300 |
6,603 |
35,000 |
26.6% |
18.87% |
93.88% |
|
| Comments: |
Sold |
Approx Mtg>> $276.44 |
30 |
| |
|
| 38 Roosevelt |
-3bdrms |
8.5/7 |
750 |
75 |
120 |
450 |
160 |
761 |
500 |
2,816 |
634 |
7,608 |
4,792 |
39,000 |
19.5% |
12.29% |
43.63% |
|
| Comments: |
Sold |
Approx Mtg>> $257.55 |
30 |
| |
|
| 1 Grove St. |
-6bdrms |
9.5/7.5 |
3,700 |
192 |
638 |
500 |
0 |
2,160 |
600 |
7,790 |
1,800 |
21,600 |
13,810 |
108,000 |
20.0% |
12.79% |
52.36% |
|
| Comments: |
|
Approx Mtg>> $679.64 |
30 |
| |
|
| 220 Stockbridge Ave |
-3bdrms |
7/7 |
1,120 |
105 |
276 |
400 |
170 |
780 |
600 |
3,451 |
650 |
7,800 |
4,349 |
32,000 |
24.4% |
11.15% |
36.00% |
|
| Comments: |
|
Approx Mtg>> $245.42 |
30 |
| |
|
| 19 Briscoe |
-5bdrms |
7/8 |
900 |
92 |
238 |
400 |
220 |
810 |
192 |
2,852 |
675 |
8,100 |
5,248 |
41,000 |
19.8% |
12.80% |
54.32% |
|
| Comments: |
Sold |
Approx Mtg>> $251.72 |
30 |
| |
|
|
|
*Condition Rating above is an Area / Property Rating system and is based on a Scale of 1-10, 1 being the worst 10 being the best.
Notes: 1) Sellers will provide reference of management companies for all buyers.
2) Most properties are newly purchased by Seller and/or newly renovated by Seller which is the reason for most of the vacancies.
3) Most figures are obtained from tax statements and believed to be accurate. Rents are estimated, if the property is vacant the rent figures are based on past rentals in the area. Please call us and verify numbers before purchases.
________________
|