The Offering
Investment
Overview
Scope of Work
Agreement
The Offering
Investment Highlights
Offering Price
$235,000
Property Type
Duplex(2br/1bath up, 2br/1bath down)
Year Built
1900
Square Footage
2200
Price Per Sq. Ft.
$106.82
Operating Analysis
% of GOI
RENT
$2,400.00
Total Gross Income
Total Gross Income
Vacancy Loss 5%
$14,360.00
Gross Operating Income
Expenses
$27,36.00
100%
Property Management
$2,188.80
100%
Property Management
$2,188.80
100%
Property Management
$2,188.80
100%
Property Management
$2,188.80
100%
Property Management
$2,188.80
100%
Property Management
$2,188.80
100%
Net Operating Income
$2,360.00
69.3%
Investment Return Ratios
Cash on Cash Return*
Based on 75% LTV at 4% 30 yr. am.
$2,188.80
CAP Rate
8.08%
Investment
Investment Highlights
Offering Price
$235,000
Property Type
Duplex(2br/1bath up, 2br/1bath down)
Year Built
1900
Square Footage
2200
Price Per Sq. Ft.
$106.82
Operating Analysis
% of GOI
RENT
$2,400.00
Total Gross Income
Total Gross Income
Vacancy Loss 5%
$14,360.00
Gross Operating Income
Expenses
$27,36.00
100%
Property Management
$2,188.80
100%
Property Management
$2,188.80
100%
Property Management
$2,188.80
100%
Property Management
$2,188.80
100%
Property Management
$2,188.80
100%
Property Management
$2,188.80
100%
Net Operating Income
$2,360.00
69.3%
Investment Return Ratios
Cash on Cash Return*
Based on 75% LTV at 4% 30 yr. am.
$2,188.80
CAP Rate
8.08%
Overview
Lorem Ipsum
Lorem ipsum dolor sit amet, consectetur adipiscing elit
$30
Lorem Ipsum
Lorem ipsum dolor sit amet, consectetur adipiscing elit
$30
Lorem Ipsum
Lorem ipsum dolor sit amet, consectetur adipiscing elit
$30
Lorem Ipsum
Lorem ipsum dolor sit amet, consectetur adipiscing elit
$30
Lorem Ipsum
Lorem ipsum dolor sit amet, consectetur adipiscing elit
$30
Lorem Ipsum
Lorem ipsum dolor sit amet, consectetur adipiscing elit
$30
Scope of Work
Lorem Ipsum
Lorem ipsum dolor sit amet, consectetur adipiscing elita
$30
Lorem Ipsum
Lorem ipsum dolor sit amet, consectetur adipiscing elit
$30
Lorem Ipsum
Lorem ipsum dolor sit amet, consectetur adipiscing elit
$30
Lorem Ipsum
Lorem ipsum dolor sit amet, consectetur adipiscing elit
$30
Lorem Ipsum
Lorem ipsum dolor sit amet, consectetur adipiscing elit
$30
Lorem Ipsum
Lorem ipsum dolor sit amet, consectetur adipiscing elit
$30
Agreement
Lorem Ipsum
Lorem ipsum dolor sit amet, consectetur adipiscing elit
Lorem Ipsum
Lorem ipsum dolor sit amet, consectetur adipiscing elit
$30
Lorem Ipsum
Lorem ipsum dolor sit amet, consectetur adipiscing elit
$30
Lorem ipsum dolor sit amet, consectetur adipiscing elit