Hugo Realtor Miami

Otra propiedad de inversión en camino para ayudar a salir de la carrera de la rata a otro joven de mi país solo 4 años en USA y ya será dueño de un fantástico 🙏.
-
Dios bendiga América
Dios nos bendiga
-
Hugo López
Realtor Associate.
Top Producer
Especialista en inversión.
+ 12% Anual.
+ 1- 786-999.35.58
My Realty Group
[email protected]
www.hugolopezrealtor.comP.A

PROPERTY INFORMATION
Property Address 233 NW 45 AV
Property Address (Line 2 / City, State, ZIP) 33126
INPUTS RESULTS
Purchase Price $810,000.00 Down Payment ($) $202,500.00
Down Payment % 25.00% Closing Costs ($) $12,150.00
Closing Costs % (of Purchase) 1.50% Amount Invested ($) $214,650.00
Interest Rate (Annual) 7.00% Loan Amount ($) $607,500.00
Loan Term (Years) 30 Monthly Mortgage Payment (P&I) $4,041.71
Number of Units 4 Monthly Rental Income (Effective) $7,430.00
Total Monthly Rent $7,430.00 Annual Rental Income (Effective) $89,160.00
Avg Monthly Rent per Unit $1,857.50 Monthly Management Fee $0.00
% Occupancy 100.00% Monthly Insurance $233.33
Management Fee % (of Rent) 0.00% Monthly Taxes $1,025.00
Insurance (Annual) $2,800.00 Monthly Mortgage Insurance (PMI) $0.00
Taxes (Annual) $12,300.00 Monthly Water & Sewer $0.00
Mortgage Insurance / PMI (Annual) $0.00 Total Monthly Expenses $5,300.05
Water & Sewer (Annual) $0.00 Net Monthly Income $2,129.95
Net Annual Income $25,559.45
Cash-on-Cash ROI 11.91%
CLIENT SUMMARY
Purchase Price $810,000.00
Amount Invested $214,650.00
Loan Amount $607,500.00
Interest Rate 7.00%
Monthly Rent (Effective) $7,430.00
Total Monthly Expenses $5,300.05
Net Monthly Income $2,129.95
Net Annual Income $25,559.45
Cash-on-Cash ROI 11.91%