CASE STUDY FIVE

2 bedroom flat, Dundee

  • GROSS YIELD 9%
  • NET YIELD 6%
  • ROI 15%

Date of Purchase:

Aug 2022

Purchase Price:

£67,500

Deposit:

Cash Deal

Fees, Outlays and Renovation Costs:

£33,853

Total Initial Investment:

£101,353

New Valuation:

£90,000

Equity in Property (25%):

£22,500

Initial Investment Back:

£67,500

Money Left in Deal:

£33,853

Initial Investment Back (%):

67%

Gross Monthly Income:

£675.00

Net Monthly Income at Current Interest Rate (5.5%):

£421.88

Gross Yield:

9%

Net Yield:

6%

ROI:

15%