Livingstone Partners
PO Box 7732
New York, New York 10150

Tel: +1 716 213 6490
Fax: +1 646 707 0365
Email:
info@livingstone-partners.com

Financial

Property Information USD GBP        Fees USD GBP
List Price 27000 18121   Sourcing fee 2000 1342
Livingstone Price 25,500 17,114   Attorney 500 336
Assessed Value 33,000 22,148   Closing Costs 750 503
Rent (monthly) 675 453   Home Inspection 500 334
        TOTAL FEES 3750 2515

 

Annual Numbers USD GBP            
Taxes – City and Council 634 426        
Property Insurance 585 393     USD GBP
Management Fee 810 544   Gross Rental Inc 8100 5436
Water 550 369 Gross Yield 31.76% 31.76%
City Trash 170 114 Net Annual Inc 4466 2997
Sewage 75 50 Net Yield 17.51% 17.51%
Gas Tenant Pays   Cash on Cash Yield 15.27% 15.27%
Electric Tenant Pays   IRR 19.06% 19.06%
Maintenance 405 272        
NET OPERATING
EXPENSES
3634 2440        
NET OPERATING
INCOME
4466 2997        

Model Assumptions
Exchange rate is 1.49 USD to 1.0 GBP
List Price is the open market price for purchase via realtor.
Assessed value is the value of the property as determined by tax assessor.
Expense numbers are projected based on actual data.
Maintenance budget is projected at 5% per year
Vacancy rate is projected at 5% based on LP previous data
Sourcing fee is Livingstone Partners' broker charge.
Attorneys fees are fixed at $500 per property.
Closing costs include title search and insurance, recording fees, rental registry and wire fees.
IRR is based on 10% discount rate, assumes no capital gain and a 5 year time horizon

Copyright 2017    Privacy Statement    Terms and Conditions
Site design by Next Space