 |
|
 |
 |
|
|
 |
| |
.gif) |
| |
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. | |
| |
|
| |
 |
|
|
|
| |
|
| |
|
|
If you are interested in purchasing a property, or require more information, please use our contact form or call us . |
|
|
|
|
|
 |
|
.gif){kind=spacer}