Page 2 - New Street Hinckley Case Study

THE NUMBERS Purchase Price
£125,000
Done Up Value (DUV)
£175,000
Mortgage
£131,250
Refurb
£50,000
Legals & Broker
£2,500.00
Stamp Duty
£3,750
Sourcing Fee
£6,000.00
Rent (PCM)
£2,310
Management (18%)
£415.80
Monthly Mortgage
£382.81
MOE (20%)
£462
Cashflow (PCM)
£1,432.80
ANNUAL CASHFLOW
£17,186.40
MONEY LEFT IN
£56,000
ROI
30.69%