http://www.youtube.com/watch_popup?

v=FC16-4fh-Qc
 1706 Marie, Irving, TX
Rental Analysis to own 75060 Remarks
$110,000.0
Value of the property 0 Value based on comparable sales
$1,199.0
Rental Income $1,199.00 0
Price you Pay $96,800.00
Monthly Expenses
5% Provision for Vacancy $59.95 $59.95 Keep aside for anticipated vacancy if any
Operating Cost
Taxes and Insurance monthly (Approx) $260.83
Provison for Repairs and maintenance 5% $59.95 Keep aside for Home Warranty to cover any major repairs
Fees paid to Property Management Company if you don't want to
Property Management 10% $119.90 manage
Total Expenses $440.68 $440.68
Total Before Mortgage $500.63 $500.63
Actual Mortgage payment @6% interest $96,800.00 $464.65 Monthly Mortgage payment after 20% down payment
Expected Cash Flow after all expenses $233.72 Net Cash savings every month

Cash Investment: 20% through Down Payment $19,360

First Year Return Return %
Instant Equity @95% value $7,700 40% Potential equity based on 95% of $110000 leaving 5% for expenses
Principal Pay Off $900 5% Principal amount paid off through mortgage payments
Average appreciation of property. With expected inflation it could be
Appreciation of property @ 2% a year average $2,200 11% more
Rental Cash Flow $2,805 14% Amount of cash flow from rent after all expenses
Potential Return for the first year 70%