Housing Angels - Short Sale Specialists
Better Busines Bureau

602-745-1111

Twitter Housing Angels Facebook Housing Angels Linked In Housing Angels Housing Angel Seminars
Seminars & Events

Saving Your Home

Forms

Angel Program

Calculators

Legal Information

Affiliate Programs

Other Programs

Rent Calculator

Desired Cap Rate:  
Sale Price:  
Estimated Closing Cost %:  
Yearly Real Estate Taxes:  
Yearly HOA Fees:  
Yearly Homeowners Insurance:  
 
Total Investment
Purchase Price: $169,900.00
Estimated Closing Costs: $1,699.00
Total Investment: $171,599.00
 
Management Fees - 10% (12 Months): $2,114.24
NOI: $16,990.00
Gross Income (12 months): $21,756.64
Monthly Rent: $1,813.05
Escrow: $100.00
Total Monthly Rent: $1,913.05
Home | Find a Property | Meet The Angels | About RealCore | Site Map | Admin | Contact Us | Disclaimer

RealCore Realty Your Professional Valley Wide Realtors
Broker ID: BR521660000
© Copyright 2010 - 2011, RealCore Realty LLC. All Rights Reserved. Housing Angels is a service mark of RealCore Realty LLC.
(602) 745-1111  |  1461 N Dysart Road # 102, Avondale, AZ 85323

Site Design byEnKode LLC

MLS.com       Realtor.com       hud.gov