102 ELFRETH LN
A Company Built on Integrity
102 ELFRETH LN
Status: Sold
Property Details
Bed/Bath/Garage
3 / 2 / 1
Type Dwelling
Single Family Dwelling
Square Footage
1,300
Annual Property Taxes
$1,668
Year Built
1980
Assumptions
Appreciation Rate
3.00%
Vacancy Losses
4.00%
Income Growth
5.00%
Closing Cost
6.00%
Maintenance
5.00%
Monthly Income Analysis
Purchase Price
$160,000
Down Payment
30 Years
$32,000
- 1st LTV
80%
$128,000
- Mortgage Payment
4.75%
$777
Property Taxes
$139
HOA Fees
$0
Property Management
$88
Insurance
$35
Other
$0
Total Monthly Expenses
$753
Low
High
Rent Range
$1,250
$1,350
Cash Flow
$211
$311
Annualized Return (Based on down payment)
Cash ROI
$3,728
11.65%
Principal Reduction
$1,537
4.80%
Tax Reduction
$1,162
3.63%
Appreciation (Rate used is 3.00%)
$4,800
15.00%
Total ROI
$11,314
35.36%
Capitalization Rate (Based on cash price)
8.16%
This overview does not constitute an offer to sell or a solicitation of an offer to make an investment herein. No such offer or solicitation will be made prior to the delivery of definitive documentation relating to the matters herein. Before making an investment decision with respect to the Investment, potential investors are advised to carefully read the related subscription and investment documents. Past results do not indicate future performance. Further, potential investors are advised to consult with their tax, legal and financial advisors.
FOLLOW US ON:
Contact:
Subscribe to our news letter, for offers and the latest news