226 Jones Ave S, Rock Hill, SC 29730

Check out other deals like this at CarolinaLiquidator.com 1-3 Bed / 2 Bath 1-2 Bed / 1 Bath 1,850 Sq. Ft. Total / Hassle Free Investment, Never a cash call. This is a 2 home package deal, there is 661 Flint St. which is the 3 bed 2 bath home and 226 S. Jones which is the 2 bed 1 bath home. Flint has a tenant in place for $650.00 a month and Jones has a tenant that leases for $450.00 a month. Note purchase price: $85,000.00. ::Break Down:: Note Payment at 7%: $565.51 Return over 1 year: $6,786.12 2 years: $13,578.24 3 years: $20,358.36 4 years: $27,144.48 5 years: $33,930.60 Projected Value after 5 years: $110,000.00 Equity: $25,000.00 Split 50/50 : $12,500.00 Interest Earned: $33,930.60 Total projected return: $46,430.60 :: All Cash Offer :: Sales Price: $75,000.00 ::US Buyers Break Down:: :20% Down Option: Cost To Build: $138,750.00 Sales Price: $95,000.00 Down Payment: $19,000.00 Loan Amount: $76,000.00 Payment: $407.98 Tax: $189.70 Insurance: $35.00 Property Management: $110.00 H.O.A.: $00.00 Total Payment: $742.68 Rent: $1,100.00 Cash Flow: $357.32 ::International Buyers Break Down:: :50% Down Option: Sales Price: $95,000.00 Down Payment: $47,500.00 Loan Amount: $47,500.00 Payment: $352.69 Tax: $189.70 Insurance: $35.00 Property Management: $110.00 H.O.A.: $00.00 Total Payment: $687.39 Rent: $1,100.00 Cash Flow: $412.61 Scope of work to be done: 1. New heating and air system with 10 year warranty. 2. New Water Heater with 6 year warranty. 3. New appliances; stove, fridge, dishwasher, and microwave with 5 year warranties. Stainless steel appliances from Lowes ($1,500.00 additional) (client preference). 4. Tile first floor of home, including living area, kitchen, baths and laundry rooms. 5. Tile or granite counter tops. 6. Replace plumbing and electrical as needed. 7. New carpeting in the bedrooms. 8. Paint interior of home, and exterior if needed. 9. MISC; door stoppers, smoke detectors ,light switches and covers, blinds, pressure wash etc. 10. Replace ceiling fans and lighting fixtures as needed. 11. New windows if needed. 12. Replace all exterior lights. 13. Landscaping Visit CarolinaLiquidator.com for more Investment Opportunities! 2012�©Carolina Liquidator, LLC