| 
|
| 45 Judson Street Opportunity Analysis | SALE PRICE | $329,900 |
| | FINANCING | | 5% DOWN PAYMENT | $16,495 | | MORTGAGE AMOUNT | $313,405 |
| | INCOME | | MARKET RENT (excl. utilities) | $3,550 | | VACANCY | $(178) | | EFFECTIVE GROSS INCOME | $3,373 |
| | EXPENSES | | TAXES & INSURANCE | $150 | | PRIVATE MORTGAGE INS. (PMI) | 204 | | MAINTENANCE | $150 | | TOTAL OPERATING EXPENSES | $ 504 |
| | NET OPERATING INCOME | $ 2,869 |
| | FINANCING | | LTV of1st mortgage | 95% | | loan amount | 313,405 | | interest rate | 7.000% | | term in years | 30 | | payment | (2,085) |
| | MONTHLY CASH FLOW* | $ 784 | | PRINCIPAL PAY DOWN | $241 | | TAXABLE INCOME/MO. | $1,025 |
| | SALE PRICE | $329,900 |
| | FINANCING | | 10% DOWN PAYMENT | $32,990 | | MORTGAGE AMOUNT | $296,910 |
| | MARKET RENT | $3,550 | | VACANCY | $(178) |
| $3,373 |
| | TAXES & INSURANCE | $150 | | PRIVATE MORTGAGE INS. (PMI) | 129 | | MAINTENANCE | $150 | | TOTAL OPERATING EXPENSES | $429 |
| | NET OPERATING INCOME | $2,944 |
| | LTV of1st mortgage | 90% | | loan amount | 296,910 | | interest rate | 7.000% | | term in years | 30 | | payment | (1,975) |
| | MONTHLY CASH FLOW* | $ 968 | | PRINCIPAL PAY DOWN | $227 | | TAXABLE INCOME/MO. | $ 1,195 |
| | SALE PRICE | $329,900 |
| | FINANCING | | 20% DOWN PAYMENT | $65,980 | | MORTGAGE AMOUNT | $263,920 |
| | MARKET RENT | $3,550 | | VACANCY | $(178) |
| $3,373 |
| | TAXES & INSURANCE | $150 | | PRIVATE MORTGAGE INS. (PMI) | 0 | | MAINTENANCE | $150 | | TOTAL OPERATING EXPENSES | $300 |
| | NET OPERATING INCOME | $3,073 |
| | LTV of 1st mortgage | 80% | | loan amount | 263,920 | | interest rate | 7.000% | | term in years | 30 | | payment | (1,756) |
| | MONTHLY CASH FLOW* | $1,317 | | PRINCIPAL PAY DOWN | $202 | | TAXABLE INCOME/MO. | $1,519 |
| Rental figures assume tenant pays utilities.
*Excluding depreciation and tax benefits.
For marketing purposes only. All numbers are estimated. | Summary Sheet
Specifications
Floor Plan
Directions Back to Listings and Sales |
