Case Study 2
ONE BEDROOM FLAT, DUNDEE
| Date of Purchase: | April 2018 |
|---|---|
| ROI: | 47% |
| Purchase Price: | £32,500.00 |
| Deposit: | Cash Deal |
| Fees, Outlays and Renovation Costs: | £13,231.08 |
| Total Initial Investment: | £45,731.08 |
| New Valuation: | £52,000.00 |
| Equity in Property (25%): | £13,000.00 |
| Initial Investment Back: | £39,000.00 |
| Money Left in Deal: | £6,731.08 |
| Initial Investment Back (%): | 85% |
| Gross Monthly Income: | £375.00 |
| Net Monthy Income at Current Interest Rates (3.5%): | £261.25 |
| Gross Annual Income: | £4,500.00 |
| Net Annual Income at 3.5% | £3,135.00 |
| Gross Yield: | 9% |
| Net Yield: | 6% |
LIVING ROOM BEFORE
LIVING ROOM AFTER
BATHROOM BEFORE
BATHROOM AFTER
KITCHEN BEFORE
KITCHEN AFTER
BEDROOM BEFORE
BEDROOM AFTER
Contact RSW Property today for more details and to discuss how we can help.
