CASE STUDY FOUR

1 bedroom flat, Dundee

  • GROSS YIELD 9%
  • NET YIELD 5%
  • ROI 13%

Date of Purchase:

Mar 2022

Purchase Price:

£52,000

Deposit:

CASH DEAL

Fees, Outlays and Renovation Costs:

£28,504

Total Initial Investment:

£80,504

New Valuation:

£70,000

Equity in Property (25%):

£17,500

Initial Investment Back:

£52,500

Money Left in Deal:

£28,004

Initial Investment Back (%):

65%

Gross Monthly Income:

£545.00

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

£304.38

Gross Yield:

9%

Net Yield:

5%

ROI:

13%