Real Estate Investment - 2922 E Washington St
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Milk District Duplex
2
Address2922 E Washington St
3
Asking$150,200.00
4
Zillow Estimate$117,828.00
5
Purchase Price$100,000.00
6
Downpayment Percent20.00%
7
Downpagement Amount$20,000.00
8
Mortgage Amount$80,000.00
9
Mortage Rate4.25%
10
Mortgage Length30.00
11
Mortgage Amount$393.55
12
13
2/2 Rent$775.00
14
1/1 Rent$575.00
15
Zillow Rent Estimate$951.00
16
17
Price per Foot$76.69
18
Square Feet1304
19
Bedrooms3
20
Bethrooms3
21
Unoccupied Rate9.00%
22
23
CashflowMonthlyYearly
24
Total$212.11$2,815.38
25
Mortage-$393.55-$4,722.62
26
Total Rent$1,350.00$16,200.00
27
Property Taxes-$71.17-$854.00
28
Property Management-$135.00-$1,350.00
29
Home Insurance-$125.00-$1,500.00
30
Home Maintenance-$250.00-$3,000.00
31
Unoccupied Loss-$121.50-$1,458.00
32
Legal Fees?
33
Cleaning and Maintenance?-$41.67-$500.00
34
Landscaping?
35
Utilities?
36
Supplies?
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...
 
 
 
Sheet1
Comps