219 Ribbon Ln — Taso Spathos Realty

Back to Properties

Beds

2.5

Baths

1,662

Sq Ft

$569,999

List Price

Property Information

Property Address

Property Type

Bedrooms

Bathrooms

Square Footage

Year Built

Investment Capital

List Price (Home Price)

Down Payment

Initial Repair Cost

Closing Costs

Loan Details

Interest Rate

Loan Term

Monthly Income

Gross Monthly Rent

Monthly Expenses

Property Tax

$ /month

Insurance (monthly)

$ /month

Management Fee (% of rent - vacancy)

HOA Fee (monthly)

Utilities (monthly)

Landscaping (monthly)

Projection Assumptions

Estimated Maintenance (% of rent)

Estimated Vacancy (% of rent)

Leasing Fee (% of 1 month rent / 18 mos)

Annual Appreciation

Projection Period

years

Additional Notes

These notes will appear at the bottom of the generated PDF proforma.

Investment Capital

List Price$0

Down Payment, 20%$0

Initial Repair Cost$0

Closing Costs, 2.1%$0

Investment Capital Needed$0

Monthly Cash Flow

Gross Rent$0

Mortgage Payment($0)

Taxes($0)

Insurance($0)

Management Fee($0)

HOA Fee($0)

Utilities($0)

Landscaping($0)

Fixed Monthly Expenses$0

Monthly Income$0

Projected Returns

Est. Maintenance($0)

Est. Vacancy($0)

Leasing Fee($0)

Est. Monthly Cash Flow$0

Projected Profit$0

Annual ROI0%

Cap Rate0%

This calculator is for estimation purposes only. Contact Taso for professional investment analysis.

Taso Spathos

REALTOR® | CA Lic. 02094226

Ready to move forward? Taso will walk you through the full analysis and next steps.

Contact Taso