Owner Financing

 

Property Location/Neighborhood

Township

Zip Code

Sq. Footage

Bedrooms

Baths

Monthly Rent

Sale Price

Yearly Taxes

Year Built

Appx Yearly Insurance

Utilities

Central, Bluecollar

Center

46218

1,005

3

1

750

43,500

902

1958

450

Tenant pays utilities

deals
SELLER FINANCE PURCHASE

Central, Bluecollar
Sale Price $ 43,500.00
Loan Amount (based on 80% LTV) $ 34,800.00
Interest Rate $ 6.5%
Actual Rent $ 750
Loan payment $ 234.97 (amortized over 25 years with 5 year balloon)
Monthly Taxes $ 75.00
Monthly Insurance $ 37.50
Monthly Management $ 75.00
Cash Flow per Month w/ Management $ 327.36
Annual Cash Flow
Cash on Cash Return 45%
Down Payment Required 8,700.00 (20% down required)

Property Location/Neighborhood

Township

Zip Code

Sq. Footage

Bedrooms

Baths

Monthly Rent

Sale Price

Yearly Taxes

Year Built

Appx Yearly Insurance

Utilities

South Broad Ripple

Center

46205

852

3

1

675

49,500

1099

1900

450

Tenant pays utilities

deals
SELLER FINANCE PURCHASE

South Broad Ripple
Sale Price $ 49,500.00
Loan Amount (based on 80% LTV) $ 39,600.00
Interest Rate 6.5%
Actual Rent 6.25%
Loan payment $ 267.38 (amortized over 25 years with 5 year balloon)
Monthly Taxes $ 92.00
Monthly Insurance $ 37.50
Monthly Management $ 67.50
Cash Flow per Month w/ Management $ 211.03
Annual Cash Flow
Cash on Cash Return 26%
Down Payment Required 9,900.00 (20% down required)

Property Location/Neighborhood

Township

Zip Code

Sq. Footage

Bedrooms

Baths

Monthly Rent

Sale Price

Yearly Taxes

Year Built

Appx Yearly Insurance

Utilities

Central, Bluecollar

Center

46201

1,112

3

1.5

685

42,000

656

1962

450

Tenant pays utilities

deals
SELLER FINANCE PURCHASE

Central, Bluecollar
Sale Price $ 42,000.00
Loan Amount (based on 80% LTV) $ 33,600.00
Interest Rate 6.5%
Actual Rent $ 685
Loan payment $ 226.87 (amortized over 25 years with 5 year balloon)
Monthly Taxes $ 55.00
Monthly Insurance $ 37.50
Monthly Management $ 68.50
Cash Flow per Month w/ Management $ 297.46
Annual Cash Flow
Cash on Cash Return 42%
Down Payment Required 8,400.00 (20% down required)