Case Study 3

THREE BEDROOM HOUSE, DUNDEE


Date of Purchase: May 2017
ROI: 19%
Purchase Price:£83,750.00
Deposit:£20,937.50
Fees, Outlays and Renovation Costs: £24,931.25
Total Initial Investment:£45,868.75
New Valuation:£110,000.00
Equity in Property (25%):£27,500.00
Initial Investment Back:£19,687.50
Money Left in Deal:£26,181.25
Initial Investment Back (%):43%
Gross Monthly Income:£650.00
Net Monthy Income at Current Interest Rates (3.5%):£409.37
Gross Annual Income:£7,800.00
Net Annual Income at 3.5%£4,912.44
Gross Yield:7%
Net Yield:4%
 LIVING ROOM BEFORE

LIVING ROOM BEFORE

 LIVING ROOM AFTER

LIVING ROOM AFTER


 BATHROOM BEFORE

BATHROOM BEFORE

 BATHROOM AFTER

BATHROOM AFTER


 KITCHEN BEFORE

KITCHEN BEFORE

 KITCHEN AFTER

KITCHEN AFTER


 BEDROOM BEFORE

BEDROOM BEFORE

 BEDROOM AFTER

BEDROOM AFTER


 BEDROOM 2 BEFORE

BEDROOM 2 BEFORE

 BEDROOM 2 AFTER

BEDROOM 2 AFTER


 BATHROOM 2 BEFORE

BATHROOM 2 BEFORE

 BATHROOM 2 AFTER

BATHROOM 2 AFTER


 

Contact RSW Property today for more details and to discuss how we can help.