The benefits of owning a rental

property is multi fold.

$ Cash flow monthly

$ Increased rent over years
$ Increased value of the house over the years
$ Principal pay off from mortgage payment
$ Increased equity and Tax write offs
http://www.youtube.com/watch_popup?v=FC16-4fh-Qc
 1706 Marie, Irving, TX
Rental Analysis to own 75060 Remarks

Value of the property $110,000.00 Value based on comparable sales

Rental Income $1,199.00 $1,199.00

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
Keep aside for Home Warranty to cover any major
Provison for Repairs and maintenance 5% $59.95 repairs
Fees paid to Property Management Company if you don't
Property Management 10% $119.90 want to 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 %
Potential equity based on 95% of $110000 leaving 5%
Instant Equity @95% value $7,700 40% for expenses
Principal Pay Off $900 5% Principal amount paid off through mortgage payments
Appreciation of property @ 2% a year Average appreciation of property. With expected inflation
average $2,200 11% it could be more
Rental Cash Flow $2,805 14% Amount of cash flow from rent after all expenses
Potential Return for the first year 70%
Disclaimer: Real estate investments are risky. They don't provide fixed returns and past
performance doesn't guarantee future results. All real estate investments entail the risk of
loss. Returns vary depending on market condition. No assurance is given that anything
described here will be successful. Information published do not form the basis of any
contract or commitment whatsoever. All user experiences are unique and you may do
better or worse than those shown. No representation Is being made that these results can
or will be obtained in the future, or that losses were not incurred subsequent to the date
on which any testimonials are provided. Only risk capital should be used.