Home
About Us
Rentals
Purchases
Contact Us
Links
 
 
rentalo.com
Yahoo - currency converter
florida villas
Disneyguide
 
 
  income/expense
   
 
All figures are an estimate in US Dollars.
       
  3 Bedroom with Pool 4 Bedroom with Pool 5 Bedroom with Pool
Sales Price U.S. Dollars 215,000.00 240,000.00 270,000.00
CASH OUTLAYS
Reservation Deposit 5,000.00 5,000.00 5,000.00
After Mortgage Approval 16,500.00 19,000.00 22,000.00
Due on/or Before Closing 43,000.00 48,000.00 54,000.00
SUB-TOTAL
64,500.00 72,000.00 81,000.00
   
OTHER CHARGES    
Closing Costs 11,000.00 12,000.00 13,000.00
Setting-Up Charges 1,500.00 1,500.00 1,500.00
SUB-TOTAL
64,500.00 72,000.00 81,000.00
TOTAL CASH OUTLAYS 77,000.00 85,500.00 95,500.00
 
EXPENSES      
Electricity and Water 215.00 225.00 250.00
Management Fees 100.00 100.00 100.00
Pool Maintenance 85.00 85.00 85.00
Lawn Maintenance 80.00 80.00 80.00
Pest Control 30.00 30.00 30.00
Cable TV 35.00 35.00 35.00
Telephone 25.00 25.00 25.00
Housekeeping (2 cleans) 160.00 180.00 210.00
MONTHLY EXPENSES 730.00 760.00 815.00
 
TOTAL ANNUAL OUTLAY      
Monthly Expenses (12 month) 8,760.00 9,120.00 9,780.00
Insurance & Taxes 4,200.00 5,100.00 5,700.00
Annual Mortgage 13,300.00 14,800.00 16,700.00
TOTAL ANNUAL EXPENSES 26,260.00 29,020.00 32,180.00
 
Target Rental Income 26,250.00 29,250.00 32,250.00
Appreciation (2.5 %) 5,375.00 6,000.00 6,750.00
% Yield 6.98% 7.02% 7.07%
 
This table serves as a guide; this does not offer the sale of any securities. Buyers should thoroughly familiarize themselves with any property contemplated for purchase. Price is based on dollar rate of ?1 = $1.40.
   
 
 
 
Introduction | Setup Costs | Income/Expenses | Management | F.A.Q |
 
If you are interested in purchasing a property, or require more information, please use our contact form or call us .