Property taxes are estimated at $133 a month

Insurance is estimated at $104 a month

4 large renovated 1bd/ba units and a large bonus room that can be used as storage or washer/dryer room

3 units occupied currently grossing $1,925 a month all tenants are new and signed yearly leases. (3rd one signing this week)

Tenants pay all utilities, Owner pays lawn and for a small dumpster

4th unit is rehabbed and ready to be occupied

All units have gone under renovation through the year and I do not have a t-12 on this just able to provide the leases.

Property is self managed by owner also with the help of a local broker that handles leases and tenant screening

Potential gross rents $2,575 with 4th unit occupied 

Property is still positive cash flow with 3 units rented. With 4th unit rented will make for a healthy return

INTEREST 5.75% $1050 MONTHLY PAYMENT

POTENTIAL GROSS RENTS $2575 WITH 4TH UNIT RENTED WILL MAKE A HEALTHY RETURN

ENTRY FEE 32 K