Preview Mode Links will not work in preview mode

Jason Hartman's PropertyCast

Feb 5, 2020

Bed/Bath: 3/1.5
Square Feet: 
1,500 ($77/sq ft)
Rent: $875

Assumptions:
Vacancy Rate: 8%
Management Fee: 8%
Maintenance: 5%
Interest Rate: 4.75%
Downpayment: 25%

Expected Cash Flow: $133/mo
Expected Cash on Cash: 5%
Expected Total ROI: 28%

See more on this...


Feb 5, 2020

Bed/Bath: 3/2
Square Feet: 
1,466 ($76/sq ft)
Rent: $995

Assumptions:
Vacancy Rate: 8%
Management Fee: 10%
Maintenance: 5%
Interest Rate: 4.75%
Downpayment: 25%

Expected Cash Flow: $146/mo
Expected Cash on Cash: 5%
Expected Total ROI: 29%

See more on this...


Feb 5, 2020

Bed/Bath: 3/1
Square Feet: 
1,152 ($87/sq ft)
Rent: $825

Assumptions:
Vacancy Rate: 8%
Management Fee: 8%
Maintenance: 5%
Interest Rate: 4.75%
Downpayment: 25%

Expected Cash Flow: $153/mo
Expected Cash on Cash: 6%
Expected Total ROI: 29%

See more on this...


Feb 5, 2020

Square Feet: 1,971 ($117/sq ft)
Rent: $2,000

Assumptions:
Vacancy Rate: 8%
Management Fee: 8%
Maintenance: 3%
Interest Rate: 5%
Downpayment: 25%

Expected Cash Flow: $362/mo
Expected Cash on Cash: 7%
Expected Total ROI: 31%

See more on this...


Feb 5, 2020

1,499 sq ft ($73/sq ft)

$1,100/mo rent

Assumptions:
Vacancy Rate: 8%
Management Fee: 8%
Maintenance: 5%
Interest Rate: 4.75%
Downpayment: 25%

Expected Cash Flow: $308/mo
Expected Cash on Cash: 11%
Expected Total ROI: 34%

See more on this...