A business in a box.
			1222 Johnson St
			South Bend, IN 46628
			Wonderful rental property. 3 beds 1 bath 842 sqft. Tenanted and cash flowing. Ready to go.
			Exclusively Presented By:
			Stephen Fryer
			A2Z Property Solutions
			2913 Mishewaka Ave
			St South Bend
			574-330-0107
			a2zstephen.fryer@gmail.com
	Powered by www.rehabvaluator.com

BUYER MARKETING SHEET (HOLD)

A Business in a box

Property Address:

Presented by: 1222 Johnson St

Property City, State, ZIP:

Stephen Fryer South Bend, IN 46628

Bedrooms: 3  Baths: 1  Sq.Feet: 842  Built: 1925

A2Z Property Solutions

Notes:

574-330-0107

a2zstephen.fryer@gmail.com

Project Description:

PURCHASE/REHAB ASSUMPTIONS

% of ARV

After-Repair Value (ARV)

46,300.00

Purchase Price (Offer Price)

35,000.00

76%

Rehab Costs

-

0%

- Total Closing and Holding Costs

0%

Total Financing Costs

-

0%

Total Project Cost Basis

35,000.00

76%

Total Amount Financed

-

Total Cash Committed

35,000.00

PROJECTED RESULTS

Projected Monthly Rent (net of vacancy) 475.00

Projected Monthly Expenses

247.50

Projected Monthly Net Operating Income 227.50

Cap Rate Based on Cost Basis

7.8%

Sweat Equity

11,300.00

Cap Rate Based on ARV

5.9%

Monthly Cash Flow (before-tax)

227.50

0 Months Assumed Time to Complete Rehab

Cash-on-Cash Return (before-tax)

7.8%

Assumed Time to Lease Up

0 Months

0 Months Total Time between Acquisition and Lease-up

Powered by www.rehabvaluator.com

	STABILIZED INCOME AND EXPENSES (HOLD)
											Stephen Fryer
		1222 Johnson St									A2Z Property Solutions
		South Bend, IN 46628									574-330-0107
	OPERATING INCOME
	Unit Type #		# of units	Unit type					Square Ft			$/Ft/Mth			Monthly		Annual Rent  % of GSI
	1		1	3br					842						500		6,000			100.0%
	Total		1						842
	Gross Schedule Income														500		6,000			100%
	VACANCY LOSS												5.0%		25		300
	Other Income														0		0
	Gross Operating Income (Effective Gross Inc)														475		5,700
								/Year Cost/Unit		Monthly Total					Annual Total		Expenses  % of Total
	OPERATING EXPENSES																			% of GOI
	Management Fee (% of Gross				10.0%			570		48					570		19.2%			10.0%
	Advertising
	Insurance Hazard							600		50					600		20.2%			10.5%
	Janitorial
	Landscape Maintenance							720		60					720		24.2%			12.6%
	Legal
	Miscellaneous
	Referrals or commissions
	Repairs and Maintenance							600		50					600		20.2%			10.5%
	Reserves
	Taxes - Property							480		40					480		16.2%			8.4%
	other
	Utilities:
	Water/Sewer
	Electricity
	Gas
	Fuel Oil
	Other Utilities
	Total Operating expenses							2,970		248					2,970		100%			52%
	Net Operating Income							2,730		227					2,730			48%
	Powered by www.rehabvaluator.com

CASH FLOW TO LENDER (HOLD)

Stephen Fryer

1222 Johnson St

A2Z Property Solutions

South Bend, IN 46628

574-330-0107

Points Offered to Lender:

3.00%

Total Interest Income:

Interest Rate Offered to Lender:

10.00%

Points, Fees:

-

Total Amount Funded By Lender:

0

Total:

0 Total Loan Amount (inc deferred):

Cash-on-Cash Return (annual):

IRR (annualized):

Month

0

1

2

3

4

5

6

7

8

Purchase

0

Purchase Closing Costs Funded

Holding Costs Funded

Origination/Discount Points

Rehab Draws

Interest on Loan (Paid)

Interest on Loan (Deferred)

Interest on Draws (Paid)

Interest on Draws (Deferred)

Total Loan Balance

Payback of the Loan

0

Cashflows Out

Cashflows In

Net

Powered by www.rehabvaluator.com