Sorry Qwerty, I erased it as i thought it may be inappropriate to put a deal i am looking at in Johns Creek on an Irvine website.. but sure, if you don't mind.. are my numbers correct? I am one of those unqiue & odd Asian who is bad with numbers lol
and Martin is one of those unique & odd white man who is good with numbers
These are the cheapest new subdivision that feeds into the best school district in Georgia. There is no apartments in this part of the county.
6th fastest growing county in the nation:
http://money.cnn.com/galleries/2010/real_estate/1006/gallery.fastest_growing_US_counties/6.html
13th richest county in the U.S.
http://www.facebook.com/notes/fmls-...es-13th-richest-county-in-the-us/377179048519
Qwerty,
Can you tell me if my calculation is correct on an investment deal i am looking at right now?
Sales price is $160,000
20% down = $32,000 investment
80% 30 year fixed investment loan at 5.00% = $687.13 (I'll use my broker license to pay for closing and buy down the points)
Tax = $1280 monthly = $106.66
Carrying cost:
$687.13 - mortgage
$106.66 tax
$50.00 - HOA
$50.00 - Insurance.
$893.79
Comps show me that i can rent this 3/2 SFR for $1400.00 a month
$1400 - $893.79 = $506.21 / monthly cash flow
$6076.52 = annual cash flow
$1896.33 = annual amorization
$7972.85 = annual return on my $32,000 investment = annual return 24.9%
this calculation is not including tax deduction or potential appreciation. I do predict that this home will trade for $300k - $320k in about 10 years.
qwerty said:
Panda - did you delete your question? i was about to do math and now i cant find the post, not sure if it was in this thread or not.