1123 Autumn Dr. Jackson, MS 39212
|
|
1123 Autumn Dr. *
Jackson, MS 39212
$74,250
3 Bedroom 2 Bath 1768 sq ft
Property taxes- $624/year
Insurance- $1050/year
* Lease Purchase Option - $950/mo
($95,000 purchase w/ $100/mo rent credit)
Market Value / Comps - $106,000
LTV - 70 %
|
|
Yearly Income
|
$11,400
|
Property Taxes
|
624
|
Insurance
|
1050
|
Management Fee
|
1140
|
Total Expenses
|
$2814
|
Cash Flow before Loan Payment
|
$8586
|
Loan Payment (assuming 10%
down @ 7.5 %)
|
5607
|
Annual Net Cash Flow
|
$2979
|
|
Estimated Cash Flow Analysis
