Description : 27 Mar, 2023
INVESTMENT OPPORTUNITY
Gresham road – Middlesbrough
4 bed, 4-bathroom HMO
with Net returns from 17.58%
Gresham Road - Financial Breakdown – 4 Bedroom – 4 Bathrooms
Purchase Price: £80,000.00
Deposit: £23,420.00 - Finance (75% LTV STL with interest paid for 1st 6 months)
Conversion/Build: £54,726.00* approx. (subject to further onsite visits)
Set up costs/ Design & Build Fees - £14,750.00
Legals Estimate - £1,400.00
Stamp duty - £2,400.00
Survey - £650.00
Furniture and flooring packs can be purchased at an additional cost - £7,661.02
Total Project Cost: £161,587.02
Total Cash outlay: £105,007.02
Projected Rental Income: £110.00PPPW x 4 net of bills (water, gas, electricity) = £22,880 (This is projected rent that allows for a increased energy and increased mortgage interest rates)
Management: £3,369.60 including VAT- (10% fully managed)
Balance of Annual mortgage cost as 1st 6 months paid: £1050.00 approx.
TRUE NET INCOME: £18,460.40 per annum
NET RETURN ON INVESTMENT: 17.58% per annum
NET RETURN ON INVESTMENT AFTER REFINANCE: 28.69%
BASED ON A REFINANCE VALUATION OF £155,000 WE CAN RELEASE APPROXIMATELY £116,250 BY RE-MORTGAGING AFTER 6 MONTHS. AT THIS STAGE, YOU WILL HAVE AROUND £48,757.02 LEFT IN THE DEAL AND AFTER DEDUCTING THE NEW, INCREASED MORTGAGE INTEREST, YOUR NET INCOME WILL BE AROUND £13,988.53 PER ANNUM GIVING YOU A NET RETURN ON CASH INVESTED OF 28.69%!
Related Articles
INVESTMENT OPPORTUNITY Gresham road – Middlesbrough 4 bed, 4-bathroom HMO with Net returns from 17.58% Gresham Road - Financial Breakdown – 4 Bedroom
INVESTMENT OPPORTUNITY Gresham road – Middlesbrough 4 bed, 4-bathroom HMO with Net returns from 17.58% Gresham Road - Financial Breakdown – 4 Bedroom
INVESTMENT OPPORTUNITY Gresham road – Middlesbrough 4 bed, 4-bathroom HMO with Net returns from 17.58% Gresham Road - Financial Breakdown – 4 Bedroom
INVESTMENT OPPORTUNITY Gresham road – Middlesbrough 4 bed, 4-bathroom HMO with Net returns from 17.58% Gresham Road - Financial Breakdown – 4 Bedroom
INVESTMENT OPPORTUNITY Gresham road – Middlesbrough 4 bed, 4-bathroom HMO with Net returns from 17.58% Gresham Road - Financial Breakdown – 4 Bedroom
INVESTMENT OPPORTUNITY Gresham road – Middlesbrough 4 bed, 4-bathroom HMO with Net returns from 17.58% Gresham Road - Financial Breakdown – 4 Bedroom
INVESTMENT OPPORTUNITY Gresham road – Middlesbrough 4 bed, 4-bathroom HMO with Net returns from 17.58% Gresham Road - Financial Breakdown – 4 Bedroom
INVESTMENT OPPORTUNITY Gresham road – Middlesbrough 4 bed, 4-bathroom HMO with Net returns from 17.58% Gresham Road - Financial Breakdown – 4 Bedroom
INVESTMENT OPPORTUNITY Gresham road – Middlesbrough 4 bed, 4-bathroom HMO with Net returns from 17.58% Gresham Road - Financial Breakdown – 4 Bedroom
Sales Assistant 12pm – 8pm Job description 2022 was a massive year for us at Inside, with significant growth plans, new offices and territories and ou
Good condition, lots of babies including baby Annabelles and boy version also. Accessories including buggy, bath, car seat, dummies, bed, potties, bot
This guys name was hugsy. He has velco hands so can hug around your neck and he's incredibly soft. Great tucked inside a jumper to rest your head on.
In a very good condition.Collection only.Football t-shirt.from smoke free home.Thanks for looking.open to offers