5103 Stenton Ave.
3 Bed, 1 bath
Building Square Feet: 1,344
Basement: Yes
Purchase Price $35,000
Rehab $58,140
Closing cost $2,750
Total investment $95,890
ROI figures:
Rental Income $1,150
Expenses:
Property Management $115
Property Taxes $91
Insurance $65
NET INCOME $879/ month (11% ROI)
6111 Wheeler St.
About the Property:
3 Bed, 1 bath
Building Square Feet: 1,092
Basement: Yes
Purchase Price $26,000
Rehab $59,031
Closing cost $2,750
Total investment $87,780
ROI figures:
Rental Income $1,000
Expenses:
Property Management $100
Property Taxes $67
Insurance $65
NET INCOME $768/ month (11% ROI)
522 E. Roosevelt Blvd.
About the Property:
4 Bed, 2 bath
Building Square Feet: 1,920
Basement: Yes
Investment figures:
Purchase Price $64,900
Rehab $61,650
Closing cost $2,750
Total investment $129,300
ROI figures:
Rental Income $1,650
Expenses:
Property Management $165
Property Taxes $117
Insurance $75
NET INCOME $1,293/ month (12% ROI)
502 E. Courtland St.
3 Bed, 1.5 bath
Building Square Feet: 1,016
Basement: Yes
Purchase Price $81,150
Rehab $0
Closing cost $2,750
Total investment $83,900
ROI figures:
Rental Income $1,050
Expenses:
Property Management $105
Property Taxes $80
Insurance $65
NET INCOME $800/ month (11.4% ROI)
6614 Lebanon Ave.
3 Bed, 1.5 bath
Building Square Feet: 1,062
Basement: Yes
Purchase Price $121,210
Rehab $0
Closing cost $2,750
Total investment $123,960
ROI figures:
Rental Income $1,300
Expenses:
Property Management $130
Property Taxes $72
Insurance $65
NET INCOME $1,033/ month (10% ROI)
1743 N. Peach St.
3 Bed, 1 bath
Building Square Feet: 1,176
Basement: Yes
Purchase Price $35,000
Rehab $54,750
Closing cost $2,750
Total investment $92,500
ROI figures:
Rental Income $1,100
Expenses:
Property Management $110
Property Taxes $77
Insurance $65
NET INCOME $848/ month (11% ROI)
DO YOU WANT TO RECEIVE OUR LATEST INVENTORY?
