QUOTE (C2Ventures @ Nov 25 2008, 09:30 AM) Hi Greg,Here you go, I`m looking at 2 deals right now:Example 1:
Purchase Price - $330,000 (newer up/down duplex in Alberta top 10 town)
Rental Income - $2500
Debt Service - $1407 (20% down, 35 yr amort, 5.5% interest)
Vacancy/Reserve Fund Allowance - $125 (5% of gross rents plus $5,000 upfront)
Taxes - $208 (prepaid in year 1 to further help initial cashflow)
Prop Mgt - $250 (10% of gross rents)
Insurance - $50
Net Positive Cashflow = $460/month
Example 2:
Purchase Price - $418,000 (1983 built 4-plex in Regina, SK, 4 x 3 bedroom suites, fully rented)
Rental Income - $4000
Debt Service - $1782 (10% down+10% VTB, 35 yr amort, 5.5% interest)
Debt Service #2 - $209 (10% VTB at 6%, interest only payments)
Vacancy/Reserve Fund Allowance - $200 (5% of gross rents plus $10,000 upfront)
Taxes - $250 (prepaid in year 1 to further help initial cashflow)
Prop Mgt - $400 (10% of gross rents)
Insurance - $83
Net Positive Cashflow = $1076/month
Hey Monte,
Thats what I`m talking about. Those are good deals that follow the REIN system. It`s nice to see someone supporting their claims with real numbers.
Neil