Previously Sold Property
Property Cash Flow Analysis
Property Purchase Price: £54,995.00
*This property was sold with a premium high spec refurbishment

| What's included in the purchase price: | |
|---|---|
| Acquisition Fee: | |
| Closing Fee: | |
| Legal Fee: | |
| Property Tax: | |
| Buildings Insurance: | |
| Management Fee (Tenant Placement): | |
| 4 Bed Property | 2,256 Sq Ft. |
|---|---|
| Master Bedroom | |
| Bedroom 2 | |
| Bedroom 3 | |
| Bedroom 4 | |
| Kitchen | |
| Living Room | |
| Dining Room |
*We included the first years building insurance and all legal fee's, from then on it is the responsibility of the owner to pay for these.
| Rental Income | Rate | Frequency | Annual Rental Income |
| Bralorne Drive | $1,200.00 | Monthly | $14,400.00 |
| Expenses | Rate | Frequency | Notes |
| Insurance | $950.00 | Yearly | |
| Property Tax | $1,800.00 | Yearly | |
| Management Fee | $50.00 | Monthly | |
| Yield | Rate | Frequency | Notes |
| Gross | 17% | Yearly | |
| Net | 13% | Yearly |
Take a look at our property growth calculation example.