Rental30
Fayetteville, NC

Economic Breakdown

Payoff of Mortgage on properties $125,439.00
Closing Costs $3,000.00
Insurance Costs $2,500.00
First 3-months of PITIA Payments $4,888.38
Estimated Cash to Borrower at Closing $27,702.03
Loan Amount $164,250.00
Total Monthly Payment $1,629.46
Monthly Rental Income $2,287.50
Monthly Profit to Borrower $658.04
Cap Rate 3.61%

Properties