Glendale Arizona Real Estate News & Listings Presented By RE/MAX Professionalshttp://www.azfixup.comMon, 06 Feb 2012 12:12:20 GMTArizonaRandy]]>http://www.azfixup.com/property/1234-Phoenix-Investment-Property-Scottsdalehttp://www.azfixup.com/property/1234-Phoenix-Investment-Property-ScottsdaleTue, 29 Mar 2011 00:45:19 GMT14.94% Cash-on-Cash Return

Income information reflects a cash purchase for property scheduled for trustee sale on 12-14-2010. The estimated monthly rental income is $950 based on recent leased property. Please contact us and let us know how we can help with your investment needs. We can provide detailed information to our clients on any prospective purchase.  See below for the Pro-Forma based on cash or financing.

     

Monthly

Pro-Forma

  

 

Income:

 

$950

    
               
    Taxes: $88     Utilities & Trash: $0
    Insurance: $60     Lawn Service: $0
    HOA: $0     Maintenance: $0
    Property Management: $80     Vacancy Reserve: $0
               
    Estimated  Expenses: $228     Net Operating Income: $722

 

 

*Estimates Amount:   Annnual Cashflow: Cash-on-Cash Return:
  10% Down: $5,800   $6,924   119.38%  
  20% Down: $11,600   $7,117   61.36%  
  30% Down: $17,400   $7,311   42.02%  
  40% Down: $23,200   $7,504   32.34%  
  50% Down: $29,000   $7,697   26.54%  
  60% Down: $34,800   $7,891   22.67%  
  70% Down: $40,600   $8,084   19.91%  
  80% Down: $46,400   $8,277   17.84%  
  90% Down: $52,200   $8,471   16.23%  
  100% Down: $58,000   $8,664   14.94%  

 

 

]]>http://www.azfixup.com/property/1234-Investment-Lane-Phoenix-Arizonahttp://www.azfixup.com/property/1234-Investment-Lane-Phoenix-ArizonaTue, 14 Dec 2010 01:55:12 GMT