PRIVATE OFFERING 

Take over the terms we negotiated

Terms: 10 year seller financed note 5% IO for first 2 years remaining 8 years 5% P&I 30 AM  

ASKING PRICE: $500K 

Email for details invest@terryhale.com

Financials:

$6720 Gross monthly rents

$80,640 Gross Annual rents

Debt structure:

5% IO = $1,291.67 

5% P&I 30 AM = $1,664.15

Total Estimated Expenses: $11,982

Easy Storage Solutions: $5,000

Taxes $4400

Insurance: $700

Water: $432

Trash: $250

Electric: $1200

NOI: $67,645

Annual cashflow after debt service: $52,145 

Monthly cashflow after debt service: $4,345.41

7 CAP = ARV $800,000  

50%+ ROI  

Exit strategy:

Hold for appreciation, depreciation and cashflow.