No Money Down Real Estate Investing Course
Learn How To Buy Income Properties Without Risk, Good
Credit, Money Or Tenants!

Click here for more information
Welcome, Unregistered.
User Name
Forum Links
Site Navigation
Real Estate Resources
Go Back   Real Estate Investing > Real Estate General > Real Estate Seller and FSBO
Thread Tools Search this Thread Display Modes
Old 08-25-2006, 10:42 PM
Posts: n/a
Default 4 plex with $240.00 cashflow

4 plex for sale in Desirable upper middle class area.
Price: $93,500
Value approx.: $110,000
Address: 424 Patrick St
Eden, NC 27288

2 currently rented (Long term tenant) currently paying $275.00 and $300.00

3 Upper Units are 1 bed / 1bath

Units can rent up to 325 each. For 1 bedroom units

Lower Unit is a Studio / will rent for approx. $295

All have a living room and Kitchen.

no immediate repairs needed. 1 bedroom units could use some modern updating to increase rents to $400 - $415 per unit and increase value of property, however tenants have no complaints about anything and it is in rental condition. Lower unit was just remodeled throughout.

Investment Rental Property Financial Information

Address: 424 Patrick St. Eden, NC

Purchase Price: $93,500

Percent Down: .20%

Down Payment Amount: $ 18,700

Amount Financed: $74,800.00

Interest Rate: 8. 5%


Monthly Mortgage Payment: $548.86
Rental Income:

Unit A $300.00

Unit B $300.00

Unit C $300.00

Unit D $295.00

Cash Flow Analysis Monthly

Revenue From Rental: $1,195.00
Expenses: $ 406.16
Mortagage Payment: $ 548.86

Net Cash Flow: $ 239.99

Financing is Available
Reply With Quote

Thread Tools Search this Thread
Search this Thread:

Advanced Search
Display Modes

Posting Rules
You may not post new threads
You may not post replies
You may not post attachments
You may not edit your posts

vB code is On
Smilies are On
[IMG] code is On
HTML code is On
Forum Jump

All times are GMT -8. The time now is 04:16 AM.

Powered by: vBulletin Version 3.0.8
Copyright ©2000 - 2020, Jelsoft Enterprises Ltd.
Search Engine Friendly URLs by vBSEO 2.4.0
Copyright 2001 - 2006, Buy Income Properties, Inc. All Rights Reserved. Privacy Policy in Observance.