8/3/2019 1 Bed Apartment - 15,000 Equity and 222 Cashflow - PA1

1/8

222 Cashflow - 15,000 Equity - 25% Discount

1 Bed ApartmentPackaged Property Deals, Leaving you time for more important things.

25% BMV - 15,000 Instant EquityPAISLEY, GLASGOW

8/3/2019 1 Bed Apartment - 15,000 Equity and 222 Cashflow - PA1

2/8

Structure of deal:Market value 60,000

Investor price 45,000Discount from market value

Estimated rent 400 per month

Mortgage payments 163Investment required - 3,995+vatLegals includedRental profit 222per month

Financial details:Investment required is 3,995+vat

Recommended & experienced solicitors usedReservation 995+vat

Details1 bed spacious flat in overall good condition

Gas fire in living room and wall mounted in kitchen

UPVC double glazing

Comprises:

Hallway - long hall with grey carpet, magnolia walls with beige/brown square pattern,

storage off. good condition

Living room - blue carpet, beige/cream walls, good condition and size

Kitchen - rust carpet, red walls, older units although good condition, large dining sizeBedroom 1 - laminate floor, beige/cream walls, double size, good condition

Bathroom - lino floor, electric shower over bath, white suite, good condition, 1/2 blue walls 1/2

white, 1/2 height white tiles round bath, good condition

8/3/2019 1 Bed Apartment - 15,000 Equity and 222 Cashflow - PA1

3/8

Executive Summary

The property can be let by our

letting partners, Professional

Letting if required

The executive summary above has presumed a Retail Price Index (RPI) of 3% (gross) and capital

growth at 7% over 12 years of ownership

Learn how to source your own at Property Sourcing 101

Link for the manual is below

http://www.eventbrite.com/event/2193567018

Purchase % Discount Initial Value - 2011 Montly Mortgage Monthly Rent PROFIT in 2023 Inc R

45,000 25% 60,000 178 400 90,131 143,

11 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 202

rease 7% 7% 7% 7% 7% 7% 7% 7% 7% 7% 7% 7%

Future Value - Predicted

000 64,200 68,694 73,503 78,648 84,153 90,044 96,347 103,091 110,308 118,029 126,291 135,

Rental CashFlow - Annual

664 2,850 3,050 3,264 3,492 3,736 3,998 4,278 4,577 4,898 5,240 5,607 6,0

Rental CashFlow Cumulative

664 5,514 8,564 11,828 15,320 19,056 23,054 27,332 31,909 36,807 42,048 47,655 53,6

http://www.eventbrite.com/event/2193567018http://www.eventbrite.com/event/2193567018http://www.eventbrite.com/event/2193567018

8/3/2019 1 Bed Apartment - 15,000 Equity and 222 Cashflow - PA1

4/8

More Photos

8/3/2019 1 Bed Apartment - 15,000 Equity and 222 Cashflow - PA1

5/8

Sales Comparable

8/3/2019 1 Bed Apartment - 15,000 Equity and 222 Cashflow - PA1

6/8

Rental Comparable

8/3/2019 1 Bed Apartment - 15,000 Equity and 222 Cashflow - PA1

7/8

Neighbourhood Profile

Often, many of the people who live in this sort of postcode will be

young educated workers living in flats.

Neighbourhoods fitting this profile are found in Scottish cities such as

Edinburgh, Glasgow, Aberdeen and Dundee, and in English towns

such as Brighton, Cambridge, Bath and Southampton.

There are many young people in their twenties in these denselypopulated areas. Most are working, but there is also a significant

number of students. The majority live on their own in small flats,

which will be either purpose built or conversions. Given this type is

often found in Scotland, tenements will also be common.

These young people are well qualified, with levels of NVQs, A-Levels

and degrees well above average. They are early in their careers and

have modest incomes, which should continue to rise. This does mean

they are unlikely to have any financial investments. Living close to thecentre of activity, in terms of both their work and recreation, there is

little need for access to a car.

Public transport, cycling and walking are the main options for getting

around. Self-improvement and education are important to this group

and they devote free time to both.

They are busy people and enjoy socialising in bars, restaurants and

coffee shops on a regular basis. They do not buy many newspapers,

but The Guardian and Independent are most popular.

8/3/2019 1 Bed Apartment - 15,000 Equity and 222 Cashflow - PA1

8/8

Property Training Wealth Creation

1 Bed Apartment

GlasgowPackaged Property Deals, Leaving you time for more important things.

222 Cashflow - 15,000 Equity - 25% Discount

25% BMV POSITIVE CASH FLOW