Vancouver 825 Crazy_Cash_Flow

Crazy Cash Flow
825 Vancouver Drive Middletown, Ohio 45044
$112,900
Price
80%
Financing
75%
Financing
50%
Financing
Cash
Sales Price
$ 112,900
$
112,900
$
112,900
$
Mortgage
$
90,320
$
84,675
$
56,450
$
Down Payment
$
22,580
$
28,225
$
56,450
$
112,900
$
$
$
$
$
$
$
3,806
26,386
444
119
21
88
672
$1,095.00
$422.66
$
$
$
$
$
$
$
3,694
31,919
417
119
21
88
645
$1,095.00
$450.43
$
$
$
$
$
$
$
3,129
59,579
278
119
21
88
506
$1,095.00
$589.28
$
$
$
$
$
$
$
500
113,400
119
21
88
228
$1,095.00
$866.99
Closing Cost Estimate
Total Projected Cash Down
P&I
Property Taxes
Insurance
Management Fee
PITI
Rental Income
Cash Flow
8%
112,900
▪Already Rented!
-
▪Already Rehabbed!
▪Crazy Cashflow!
• House Size: 1926ft²
19.22%
Annual Cash on Cash Return
Interest Rate
16.93%
11.87%
9.17%
4.250%
Annual Cash Flow
$
5,072
$
5,405
$
7,071
$
10,404
Average Annual Depreciation
$
3,284
$
3,284
$
3,284
$
3,284
Average Annual Appreciation
$
2,258
$
2,258
$
2,258
$
2,258
Average Annual Mortgage Paydown
$
1,660
$
1,557
$
7,202
$
1,038
Average Annual ROI
30.67%
31.37%
26.69%
• Bedrooms:
3
• Bathrooms:
2.5
• Year Build:
1973
• Garage:
Yes
• Basement:
Yes
• Lot Size:
14,649ft²
15.44%
825 Vancouver Street is Middletown's Jewel! This roomy bi-level located on a quiet cul-de-sac is freshly renovated and boasts 3 bedrooms and 2 1/2 baths. Excellent investment opportunity!
Property Management is Provided By Bed & Breakfast Property Management. Bed and Breakfast Property Management has a seasoned team of professionals to manage your investment
properties. This home includes a one year maintenance warranty and guarantee of occupancy at time of purchase!
[email protected]
513-275-4142
Retirewithrealestate.biz