Page 2 - Manor Court Road Case Study

THE NUMBERS Purchase Price
£140,000
Done Up Value (DUV)
£295,000
Mortgage
£236,000
Refurb
£85,000
Legals & Broker
£2,500.00
Stamp Duty
£3,720.00
Furniture pack
£11,815.00
Sourcing Fee
£6,000.00
Rent (PCM)
£3,210
Management (18%)
£577.80
Monthly Mortgage
£794.53
MOE (20%)
£642.00
Cashflow (PCM)
£1,195.67
TURNKEY SOLUTIONS FOR HANDS OFF INVESTORS AND
LANDLORDS
ANNUAL CASHFLOW
£14,238
MONEY LEFT IN
-