Estimated Terms and Conditions. Buyer to Verify Exact Numbers During Escrow.
 
 
See ROI Spreadsheet below
  Robin Chatham | Keller Williams Realty | robin@robinchatham.com | 925-858-9760
119 Lazy Lane, Sealy, TX  
4-Plex Cash Flow Property! 100% occupied.  
2 Bdrm Multi-Family, 4 units offered at $160,000
Year Built 1984
Sq Footage 3,600
Bedrooms 2
Bathrooms 1 full, 0 partial
Floors 2
Parking 4+ Uncovered spaces
Lot Size Unspecified
HOA/Maint $0 per month

DESCRIPTION

Amazing Investment Opportunity with this Cash Flow Property. 100% occupied. All 4 units are 2/1. No HOA. ROI spreadsheet available. Wow, it brings a positive $466.oo per month Cash Flow!
Call for details.
Robin (925) 858-9760

see additional photos below
PROPERTY FEATURES
Central A/C Central heat Family room
Living room Dishwasher Refrigerator
Stove/Oven Microwave Washer
Dryer Laundry area - inside Balcony, Deck, or Patio
Yard    

COMMUNITY FEATURES
Guest parking  

 

ADDITIONAL PHOTOS
 
 
Simple Investment Analysis
 
 Monthly Pmt
Property Address: 4-Plex Properties
 
 
 
 
 
 
 
Terms:
 
 
 
Sale Price S/P = market value-investor discount
 $160,000
 
 
Market Value
 
 
 
Minus Investor Discount
 
 
 
Good faith deposit
 
 
 
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
$32,000
 
 
Closing Costs
 
 
 
 
 
 
 
Principal & Interest Monthly Payments (debt service)
 
 
 
1st loan amount (S/P 80%) @ 6.5% Fixed/Amort monthly payment
$128,000
         $809
 
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
128,000
        $809
 
 
 
 
 
Cash Flow
 
 
 
Rent
 
$1900
 
Debt Service
 
$809
 
Property Taxes
 
         $160
 
Insurance
 
           $25
 
HOA
 
0
 
Maintenance (Water, Garbage & Gardener)
 
$250
 
Property Management @ 10% of monthly rent
 
$190
 
 
 
 
 
Monthly Cash Flow/Annual Cash Flow
 
$466.00
$5592.00
ROI – (Return On Investment) Before Tax Benefits
 
17%
 
ROI – (Return On Investment) After Tax Benefits
 
31%
 
 
 
 
 


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"