1102 CARLOWAY PLACE
A Company Built on Integrity
1102 CARLOWAY PLACE
Status: Sold
Property Details
Bed/Bath/Garage
3 / 2 / 0
Type Dwelling
Single Family
Square Footage
1,690
Annual Property Taxes
$1,620
Year Built
1972
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
$119,000
Down Payment
30 Years
$23,800
- 1st LTV
80%
$95,200
- Mortgage Payment
4.75%
$497
Property Taxes
$135
HOA Fees
$0
Property Management
$77
Insurance
$44
Other
$0
Total Monthly Expenses
$753
Low
High
Rent Range
$1000
$1,100
Cash Flow
$247
$347
Annualized Return (Based on down payment)
Cash ROI
$4,169
17.52%
Principal Reduction
$1,469
6.17%
Tax Reduction
$864
3.63%
Appreciation (Rate used is 3.00%)
$3,570
15.00%
Total ROI
$10,072
42.32%
Capitalization Rate (Based on cash price)
8.51%
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