Estimated Cost Breakdown Per Unit
Property Address: Property Type: Development: Builder: Square Footage: Bedrooms: Bathrooms: Sales Price: Appraisal Value: Equity: Total Loan Amount: Closing Costs: Estimated Monthly Payments: Estimated Monthly Taxes: Estimated Insurance: Total:
Included $823 $300 $100 $1,223 Ederville Townhomes Townhome Ederville Townhomes North Texas Builders 1280 3 2 $109,600 $137,000 20% $109,600
Cash Flow and Profit Forecast
Total Monthly Payments: Estimated Rent Per Month: Monthly Cash Flow: Yearly Positive Cash Flow: Maintenance: Net Income: Net Income over 5 year period: Original Purchase Price: Estimated Value at 5% Appreciation/Year: Total Profit over 5 year period:
$1,223 Includes PITI $1,500 $277 $3,324 ($1,080) HOA Dues of $90/month $2,244 $11,220 $109,600 $171,250 $61,650