LOAN TERM: 30 YEARS, INTEREST RATE 3.99%, PRINCIPAL AND INTEREST
GROSS RENTAL : $28,200 YEAR ONE
GROSS YIELD: 7.06% YEAR ONE
CASH FLOW- YEAR ONE
GROSS RENTAL INCOME +$28,200 pa
LESS OWNERS EXPENSES:
BODY CORPORATE -$ 3,200
GOVERNMENT RATES -$ 2,400
LOAN REPAYMENTS -$18,265
RENTAL AGENTS FEES -$ 2,172
TAX AGENTS FEE -$ 450
NETT CASH POSITION +$ 1,713
Disclaimer: Note that the simplified cash flowprojections listed above simply illustrate the outcome calculated from the input values and the assumptions contained. Hence the figures can be varied as required and are in no way intended to be a guarantee of future performance. Although the information is provided in good faith, it is also given on the basis that no person using the information, in whole or in part, shall have any claim against Citylife International Realty Limited, its servants, employees or consultants..