Property details
Proforma Turnkey End Buyer
Purchase & Financing
| Purchase price | $430,000 |
| Closing costs | $8,600 |
| Down payment (25%) | $107,500 |
| Loan amount | $322,500 |
| Loan points | $6,450 |
| Interest rate | 6.70% |
| Loan term | 30 years |
| Total out of pocket | $113,950 |
Income & Expenses
| Monthly | Annual | |
|---|---|---|
| Gross rent | $5,650 | $67,800 |
| Vacancy | ($113) | ($1,356) |
| Property taxes | ($49) | ($590) |
| Insurance | ($183) | ($2,200) |
| Maintenance | ($166) | ($1,993) |
| Utilities | ($108) | ($1,300) |
| Net operating income | $3,838 | $46,061 |
| Mortgage (P&I) | ($2,081) | ($24,972) |
| Net cash flow | $1,757 | $21,088 |
View full proforma & projections
Projections are based on current rent, taxes, insurance and financing assumptions and are estimates only. Verify all figures independently before investing.
About this property
4plex mostly rehabbed and 3/4 units currently rented! CASH COW!
*SELLER TO CONTRIBUTE 2% TOWARDS BUYERS CLOSING COSTS!
3431 Unit A – $1,350 5/1/26 – 5/1/27 (utilities included)
3431 Unit B – $1,200 5/1/26 – 5/1/27(tenant pays an additional $175 to the owner for monthly utilities)
3429 Unit A – $1,550 8/7/26 – 8/7/27 (utilities included)
3429 Unit B – currently vacant just renovated unit, advertising for a tenant for $1,200 plus $175 for utilities.
The owner pays for utilities to make it easier, and then bills the tenants $175 for the monthly utilities.
*FREEE PROPERTY MANAGEMENT FOR THE FIRST 12 MONTHS! After that it is a flat $109 monthly fee.
*90 day warranty on all repairs, 1 year warranty on all major repair items!