Project Description
48 Brunswick Ave, Willingboro, NJ 08046
Call (609) 256-6111
– OR –
Wholesale Price: $65,000
After Repair Value: $135,000
Yearly Net Cash Flow: $10,205
Cap Rate: 10.54%
| Investment Type | Cost |
| Wholesale price | $65,000.00 |
| Rehabilitation cost | $30,000.00 |
| Estimated closing costs | $1,788.00 |
| Total Initial Investment: | $96,788.00 |
| Rental Cash Flow (Yearly) | Cap Rate: 10.54% |
| Rental Income @ $1,600/mo | $19,200.00 |
| Vacancy/Maintenance (1 month rent) | -1,600.00 |
| Utilities (Water Bill) | Tenant Pays |
| Accounting | -125.00 |
| Landscaping | -150.00 |
| Leasing commissions (1 month rent every 5 years) | -320.00 |
| Estimated Insurance | -800.00 |
| Estimated Taxes | -4,464.00 |
| Property Management Fee’s (8%) | -1,536.00 |
| *8% applies if we are managing a portfolio of 2 or more of your properties. Standard rate is 10%. | |
| Total Yearly NOI: | $10,205.00 |