Texas New Homes

Houston Texas Area Brand New Homes Available

20% Below Market with Cash Flow
Sale price is $120,000 (value $154k)
Instant Equity of $34k

Cash Flow $243 month/ $2920 year
 Below is the ROI break down of the Cash Flow you will receive from your Texas new home purchase

Simple Investment Analysis
 
 Monthly Pmt
Property Address: Texas New Homes
 
 
 
 
 
 
 
Terms:
 
 
 
Sale Price S/P = market value-investor discount
 $120,000
 
 
Market Value
$154,000
 
 
Minus Investor Discount
$34,000
 
 
Good faith deposit
$1,000
 
 
Seller Finances @ 5% int. only due in 3 years
 
               -
 
Seller credits buyer Closing Costs of 3% of S/P
0
 
 
 
 
 
 
Initial Investment:
 
 
 
down payment +deposit +closing costs +finders fee
$24,000
 
 
Down payment
$23,000
 
 
Closing Costs
 
 
 
Finder's Fee
 
 
 
 
 
 
 
Principal & Interest Monthly Payments (debt service)
 
 
 
1st loan amount (S/P 80%) @ 6.5% Fixed/Amort monthly payment
$96,000
         $597
 
2nd loan amount & monthly payment I/O 10% S/P
0
 
 
(HELOC) Home Equity Line of Credit
 
 
 
Seller Financing amount & monthly payment
0
 
 
Balloon amount & term
 
 
 
Total financed & monthly debt service
$96,000
        $597
 
 
 
 
 
Cash Flow
 
 
 
Rent
 
$1300
 
Debt Service
 
           $597
 
Property Taxes
 
         $300
 
Insurance
 
           $30
 
HOA
 
0
 
Property Management @ 10% of monthly rent
 
$130
 
Monthly Cash Flow/Annual Cash Flow
 
$243.33
$2,919.96
 
ROI (Return On Investments)
 
12.17%
 

    


Featured Property

Investments

Check Out

"HOT Investments"

For the Hottest New Cash Flow Investment Opportunities

Now Featuring:

Texas 4-Plex Properties

Texas New Homes

and

Allegro Palm Tampa Florida

 

"The Secret"

The Secret

By Rhonda Byrne

Best Price $16.75
or Buy New $29.99

Privacy Information

 Change Your Business and Life with "The Secret"