Real Estate Investment - 1234 Nebraska 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
Address1234 Nebraska St
3
Asking$219,000.00
4
Zillow Estimate$191,000.00
5
Purchase Price$210,000.00
6
Downpayment Percent20.00%
7
Downpagement Amount$42,000.00
8
Mortgage Amount$168,000.00
9
Mortage Rate3.90%
10
Mortgage Length30.00
11
Mortgage Amount$792.40
12
13
2/2 Rent$1,200.00
14
2/1 Rent$1,200.00
15
Zillow Rent Estimate$1,250.00
16
17
Price per Foot$161.04
18
Square Feet1304
19
Bedrooms3
20
Bethrooms3
21
Unoccupied Rate9.00%
22
23
CashflowMonthlyYearly
Single Occupancy
24
Total$593.26$7,599.17-$217.07-$2,604.83
25
Mortage-$792.40-$9,508.83-$792.40-$9,508.83
26
Total Rent$2,400.00$28,800.00$1,200.00$14,400.00
27
Property Taxes-$183.33-$2,200.00-$183.33-$2,200.00
28
Property Management-$240.00-$2,400.0000
29
Home Insurance-$166.67-$2,000.00-$166.67-$2,000.00
30
Home Maintenance-$166.67-$2,000.00-$166.67-$2,000.00
31
Unoccupied Loss-$216.00-$2,592.00-$108.00-$1,296.00
32
Legal Fees?00
33
Cleaning and Maintenance?-$41.67-$500.0000
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