This is something I've been seriously thinking about. I think I used pretty conservative numbers, and I like what they're telling me. I know I didn't include insurance on the rental props, but I also used a pretty low rental income from each...so I think it balances out. I know this may seem very simplistic in nature to some of you, but that's why I'm here...for knowledge! From what I've been reading this seems like a VERY knowledgeable crowd, so I look forward to any comments, ideas, advice, or questions. Thanks in advance!
TARGET CAPITAL
$530,000 TOTAL ($250,000/BULK LOAN + $150,000/HOUSE MORTGAGE, OR LINE OF CREDIT + $100,000 SAVINGS/FAMILY) + $30,000 ($15,000 ON BULK LOAN POINTS & $15,000 APPROX. FOR CLOSING COSTS ON ALL PROPERTIES PURCHASED SIMULTANEOUSLY) THIS SHOULD BE CONSIDERED A ONE TIME INITIAL INVESTMENT AND WILL NOT BE CALCULATED IN THE OVERALL FINANCIAL NUMBERS. HOWEVER, THIS CAN BE RECOVERED BY SIMPLY PAYING LESS THAN ESTIMATED FOR PROPERTIES.
BULK LOAN
$250,000 AT 12% FOR 5 YEARS EQUALS MONTHLY PAYMENT OF $5,561.11 ($66,733/YEAR) (60 TOTAL PAYMENTS = $333,666)
MORTGAGE / LINE OF CREDIT (LOC)
$150,000 AT 7% FOR 10 YEARS EQUALS A MONTHLY PAYMENT OF $1,741.63 ($20,899/YEAR) (120 PAYMENTS = $208,996) HOUSE IS RENTED AT $1,700 MONTHLY ($20,400/YEAR INCOME)
PROPERTY INCOME
8 PROPERTIES (APT/CONDO) BOUGHT AT $62,500 EACH, AT AN AVERAGE OF $800 RENT/MONTHLY = $6,400 MONTHLY INCOME ($76,800/YEAR) – MINUS $9,600 FOR YEARLY TAXES
IN JUST 5 YEARS AFTER BULK LOAN IS PAYED OFF, $6,400 MONTHLY FROM PROPERTIES EQUALS $76,800 YEARLY INCOME. BALANCE OF MORTGAGE/LOC AFTER 5 YEARS = $104,498
*** IF/WHEN THE BULK LOAN CAN BE REFINANCED AFTER 1-3 YEARS OF ON TIME PAYMENTS, AT 6-7% WITH ANOTHER LENDER, THEN THE GAINS & TIMELINE SHIFT SIGNIFICANTLY IN OUR FAVOR. ***
TOTALS ON YEARLY BASIS
$76,800 - PROP’S INCOME
$20,400 - HOUSE RENT INCOME
$97,200 - MONEY IN
$66,733 - BULK LOAN PAYMENT
$20,899 – MORTGAGE/LOC PAYMENT
$9,600 - YEARLY TAXES
$97,234 - MONEY OUT
TARGET CAPITAL
$530,000 TOTAL ($250,000/BULK LOAN + $150,000/HOUSE MORTGAGE, OR LINE OF CREDIT + $100,000 SAVINGS/FAMILY) + $30,000 ($15,000 ON BULK LOAN POINTS & $15,000 APPROX. FOR CLOSING COSTS ON ALL PROPERTIES PURCHASED SIMULTANEOUSLY) THIS SHOULD BE CONSIDERED A ONE TIME INITIAL INVESTMENT AND WILL NOT BE CALCULATED IN THE OVERALL FINANCIAL NUMBERS. HOWEVER, THIS CAN BE RECOVERED BY SIMPLY PAYING LESS THAN ESTIMATED FOR PROPERTIES.
BULK LOAN
$250,000 AT 12% FOR 5 YEARS EQUALS MONTHLY PAYMENT OF $5,561.11 ($66,733/YEAR) (60 TOTAL PAYMENTS = $333,666)
MORTGAGE / LINE OF CREDIT (LOC)
$150,000 AT 7% FOR 10 YEARS EQUALS A MONTHLY PAYMENT OF $1,741.63 ($20,899/YEAR) (120 PAYMENTS = $208,996) HOUSE IS RENTED AT $1,700 MONTHLY ($20,400/YEAR INCOME)
PROPERTY INCOME
8 PROPERTIES (APT/CONDO) BOUGHT AT $62,500 EACH, AT AN AVERAGE OF $800 RENT/MONTHLY = $6,400 MONTHLY INCOME ($76,800/YEAR) – MINUS $9,600 FOR YEARLY TAXES
IN JUST 5 YEARS AFTER BULK LOAN IS PAYED OFF, $6,400 MONTHLY FROM PROPERTIES EQUALS $76,800 YEARLY INCOME. BALANCE OF MORTGAGE/LOC AFTER 5 YEARS = $104,498
*** IF/WHEN THE BULK LOAN CAN BE REFINANCED AFTER 1-3 YEARS OF ON TIME PAYMENTS, AT 6-7% WITH ANOTHER LENDER, THEN THE GAINS & TIMELINE SHIFT SIGNIFICANTLY IN OUR FAVOR. ***
TOTALS ON YEARLY BASIS
$76,800 - PROP’S INCOME
$20,400 - HOUSE RENT INCOME
$97,200 - MONEY IN
$66,733 - BULK LOAN PAYMENT
$20,899 – MORTGAGE/LOC PAYMENT
$9,600 - YEARLY TAXES
$97,234 - MONEY OUT
Comment