vv-3 - Assumptions for Purchase Purchase Price Mortgage...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
Assumptions for Purchase Operating Costs of Renting Purchase Price $175,000 Monthly Rent $1,200 Mortgage Loan-to-Value Ratio 95.00% Renters Insurance $30 Mortgage Amortization Period (Yrs) 30 Total Monthly Operating Costs $1,230 Mortgage Annual Interest Rate 8.75% Est. Property Appreciation Rate 3.00% Est. Escalation Rate of Holding Exp. 3.00% Operating Costs of Buying $1,307 Assumptions for Renting Property Taxes (monthly) $84 Monthly Rent $1,200 Homeowners Ins. (monthly) $42 Est. Annual Rent Escalation 3.00% Repairs and Maintenance (1% of Value) $145 Total Monthly Operating Costs $1,578 Other Assumptions Owner/Renter Tax Bracket 28.00% Opportunity Cost of Capital 12.00% Disposition Costs of Buying Selling Commissions at End of Hold 7.00% Selling Commissions $15,065 Closing Costs $1,850 Capital Gains Taxes $0 Upfront Rental Costs Total Disposition Costs $16,915 Security Deposit $600 Last Months Rent $1,200 Total Upfront Costs $1,800 Disposition Costs of Renting Cleaning Fee $0.00 Total Disposition Costs $0.00 Upfront Buying Costs
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Image of page 2
This is the end of the preview. Sign up to access the rest of the document.

Page1 / 4

vv-3 - Assumptions for Purchase Purchase Price Mortgage...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online