Barrington ~ Seller Financed (to be combined with Florence)

Price: $86,000
Estimated Equity Capture: TBD
Estimated ROI: 11.92 - 13.38%
Rent: $977.18 mortgage payment
Taxes, Insurance: Paid by Owner
Management Fee: none
DREIG Equity Share (10%): $97.72
Estimated Monthly Cashflow: $879.46
Estimated Annual Cashflow: $10,553.54
Currently Occupied: Beginning 12/1
Redemption: none