Case Study 5

TWO BEDROOM HOUSE, DUNDEE


Date of Purchase: Sept 2018
ROI: 17%
Purchase Price:£78,000.00
Deposit:£19,500.00
Fees, Outlays and Renovation Costs: £27,350.00
Total Initial Investment:£46,850.00
New Valuation:£105,000.00
Equity in Property (25%):£26,250.00
Initial Investment Back:£20,250.00
Money Left in Deal:£26,600.00
Initial Investment Back (%):43%
Gross Monthly Income:£600.00
Net Monthy Income at Current Interest Rates (3.5%):£370.31
Gross Annual Income:£7,200.00
Net Annual Income at 3.5%£4,443.72
Gross Yield:7%
Net Yield:4%
KITCHEN BEFORE

KITCHEN BEFORE

KITCHEN AFTER

KITCHEN AFTER


BATHROOM BEFORE

BATHROOM BEFORE

BATHROOM AFTER

BATHROOM AFTER


LIVING ROOM BEFORE

LIVING ROOM BEFORE

LIVING ROOM AFTER

LIVING ROOM AFTER


BEDROOM BEFORE

BEDROOM BEFORE

BEDROOM AFTER

BEDROOM AFTER


BEDROOM 2 BEFORE

BEDROOM 2 BEFORE

BEDROOM 2 AFTER

BEDROOM 2 AFTER


 

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