six mobile home parks tahlequah oklahoma 74464
DESCRIPTION
SIX MOBILE HOME PARKS TAHLEQUAH OKLAHOMA 74464. OFFICE: 822 S MUSKOGEE AVE TAHLEQUAH OKLAHOMA 74464 918-506-4081 OFFICE MANAGER: AMANDA BAUGHMAN. 21403 S KEELER DRIVE PARK HILL OKLAHOMA 74451. EXPENSES:. EVICTION COST IS BUDGETED ONE PER MONTH: $1236.00 - PowerPoint PPT PresentationTRANSCRIPT
![Page 1: SIX MOBILE HOME PARKS TAHLEQUAH OKLAHOMA 74464](https://reader035.vdocuments.us/reader035/viewer/2022062411/5681676a550346895ddc5318/html5/thumbnails/1.jpg)
SIX MOBILE HOME PARKSTAHLEQUAH OKLAHOMA
74464
OFFICE:822 S MUSKOGEE AVE
TAHLEQUAH OKLAHOMA 74464918-506-4081
OFFICE MANAGER: AMANDA BAUGHMAN
![Page 2: SIX MOBILE HOME PARKS TAHLEQUAH OKLAHOMA 74464](https://reader035.vdocuments.us/reader035/viewer/2022062411/5681676a550346895ddc5318/html5/thumbnails/2.jpg)
21403 S KEELER DRIVE PARK HILL OKLAHOMA 74451
TOTAL SITES
44
TENANT OWN HOMES
12
LEASE OWN HOMES
10
VACANT LOTS
4
VACANT PARK OWNED HOMES
1
PARK OWNED HOMES
17
POTENTIALADDITIONAL SITES
10
ACRES:
9.5
LOT RENTS:
$265.00
THREE BEDROOM:
$475.00
TWO BEDROOM
$375.00
TOTAL INCOME
$17635.00
![Page 3: SIX MOBILE HOME PARKS TAHLEQUAH OKLAHOMA 74464](https://reader035.vdocuments.us/reader035/viewer/2022062411/5681676a550346895ddc5318/html5/thumbnails/3.jpg)
UNIT44 DATE DUE BEDROOM APPLIANCE DEP0SIT LEASE TO OWNPARK OWNED
TENANT OWNED VACANT LOT VACANT HOMES
39 0 265 40 4/16 3/2 0 460 41 265 42 4/1 0 265
42A 4/3 3/2 200 495 43 4/16 2/2 0 415 44 4/1 0 265 45 4/30 3/2 100 495 46 0 265 47 4/1 2/2 0 415 48 4/16 2/2 0 415 49 4/1 2/2 100 495 50 4/30 3/1 0 450 51 4/5 2/1 200 425 52 4/24 2/1 0 460 53 4/1 3/2 100 425 54 4/1 0 265 55 3/2 440 56 3/1 0 37557 0 265 58 4/16 3/2 100 495 59 4/1 3/2 0 495 60 4/1 3/2 0 425 61 4/25 3/2 0 460 62 4/21 2/1 0 475 63 4/24 3/2 200 550 64 4/1 0 265 65 4/24 0 265 66 4/16 3/2 100 495 67 4/7 3/2 0 475 68 4/16 3/2 0 460 69 4/16 3/2 0 460 70 0 265 71 WKLY 2/1 100 425 72 4/27 3/2 0 460 73 4/7 2/1 0 415 74 4/3 0 265 75 4/1 3/2 100 495 76 4/27 3/2 100 495 77 4/1 0 265 78 4/1 0 265 79 4/27 0 265 80 4/1 3/2 100 495 81 3/2 475
![Page 4: SIX MOBILE HOME PARKS TAHLEQUAH OKLAHOMA 74464](https://reader035.vdocuments.us/reader035/viewer/2022062411/5681676a550346895ddc5318/html5/thumbnails/4.jpg)
EXPENSES:TAXES INSURANCE WATER LAWN SERVICE GARBAGE LABOR MATERIALS
3625.00 1100.00 9600.00 2625.00 1200.00 2033.33 10581.00
EVICTION COST IS BUDGETED ONE PER MONTH: $1236.00EVICTIONS FILED ANY DAY THIS WEEK – NEXT FRIDAY COURT DAY – TENANT WILL HAVE 48 HOURS TO VACATE UNIT EVERY TIME. $103.00 PER EVICTION SERVED BY SHERIFF .OFFICE: $1200.00 - POTION FOR EACH PARKMATERIALS ARE BUDGETED AT 5% OF GROSS.ADVETISING IS FREE – BEST RESULTS FROM CRAIGSLIST.
![Page 5: SIX MOBILE HOME PARKS TAHLEQUAH OKLAHOMA 74464](https://reader035.vdocuments.us/reader035/viewer/2022062411/5681676a550346895ddc5318/html5/thumbnails/5.jpg)
GROSS ANNUAL:$244820.33EXPENSES: $33200.33VACANCY: $17220.00NOI: $194400.0020.46% CAP
LOAN AMOUNT 760000 SOUTH BREEZE MANOR
INTEREST RATE 6.00% 21403 S KEELER DRIVE PARK HILL OKLAHOMA 74451
MONTHS 240 SELLING PRICE: $950000.00PAYMENTS $5,444.88 DOWN PAYMENT: $190000.00
PERIOD BIGINNING BALANCE PAYMENT PRINCIPAL INTEREST CUMULATIVE PRINCIPAL CUMULATIVE INTEREST ENDING BALANCE10-Jun-14 550000 $5,444.88 $2,694.88 2750 $547,305.12
1-Jun-14 547305.124 $2,694.88 2750 $2,694.88 2750 $547,305.12 1-Jul-14 ($2,750.00) 2736.52562 ($55.12) 5486.52562 $544,610.25
![Page 6: SIX MOBILE HOME PARKS TAHLEQUAH OKLAHOMA 74464](https://reader035.vdocuments.us/reader035/viewer/2022062411/5681676a550346895ddc5318/html5/thumbnails/6.jpg)
VIDEO
• https://www.youtube.com/watch?v=nXGBb3IBuy0&feature=youtu.be
• https://www.youtube.com/watch?v=j-gx18enx3w&feature=youtu.be
![Page 7: SIX MOBILE HOME PARKS TAHLEQUAH OKLAHOMA 74464](https://reader035.vdocuments.us/reader035/viewer/2022062411/5681676a550346895ddc5318/html5/thumbnails/7.jpg)
• 129 West Willis Road Tahlequah Oklahoma 74464
TOTAL SITES
25
TENANT OWN HOMES
5
LEASE OWN HOMES
10
VACANT LOTS
4
VACANT PARK OWNED HOMES
1
PARK OWNED HOMES
5
POTENTIALADDITIONAL SITES
10
ACRES:
7.5
LOT RENTS:
$265.00
THREE BEDROOM:
$475.00
TWO BEDROOM
$375.00
TOTAL INCOME
$9275.00
![Page 8: SIX MOBILE HOME PARKS TAHLEQUAH OKLAHOMA 74464](https://reader035.vdocuments.us/reader035/viewer/2022062411/5681676a550346895ddc5318/html5/thumbnails/8.jpg)
UNIT DATE DUE BEDROOM APPLIANCE DEP0SIT LEASE TO OWN TENANT OWNEDPARK OWNED
VACANT LOT VACANT HOMES
1 4/1 2/1 0 360 2 4/3 3/1 0 595 3 4/3 2/1 0 515 4 265 5 4/1 3/2 0 450 6 2/1 3607 265 8 4/1 2/1 100 390 9 4/1 265
11 4/18 2/1 0 295 12 4/3 3/2 100 450 13 4/3 265 14 4/3 265 15 4/16 3/2 0 450 16 4/21 3/2 0 450 17 4/1 265 18 265 19 4/3 3/2 200 450 20 4/3 265 21 4/1 2/1 100 390 22 4/1 2/1 335 23 4/3 3/2 100 450 24 265 25 2/1 0 325 26 4/3 2/1 100 425 27 28 29 30 31 32 33 34
![Page 9: SIX MOBILE HOME PARKS TAHLEQUAH OKLAHOMA 74464](https://reader035.vdocuments.us/reader035/viewer/2022062411/5681676a550346895ddc5318/html5/thumbnails/9.jpg)
EXPENSESTAXES INSURANCE WATER LAWN SERVICE GARBAGE LABOR MATERIALS
3267.00 945.00 12000.00 2625.00 00.00 2033.33 5565.00
EVICTION COST IS BUDGETED ONE PER MONTH: $1236.00EVICTIONS FILED ANY DAY THIS WEEK – NEXT FRIDAY COURT DAY – TENANT WILL HAVE 48 HOURS TO VACATE UNIT EVERY TIME. $103.00 PER EVICTION SERVED BY SHERIFF .OFFICE: $1200.00 - POTION FOR EACH PARKMATERIALS ARE BUDGETED AT 5% OF GROSS.ADVETISING IS FREE – BEST RESULTS FROM CRAIGSLIST.
![Page 10: SIX MOBILE HOME PARKS TAHLEQUAH OKLAHOMA 74464](https://reader035.vdocuments.us/reader035/viewer/2022062411/5681676a550346895ddc5318/html5/thumbnails/10.jpg)
GROSS ANNUAL:$111264.00EXPENSES: $28871.33LESS VACANCY: $17040.00NOI: $65352.6710.98% CAP
LOAN AMOUNT 476000 STEPP MOBILE HOME PARKINTEREST RATE 6.00% 329 W WILLIS RD TAHLEQUAH OKLAHOMA 74464MONTHS 240 SELLING PRICE: $595000.00PAYMENTS $3,410.21 DOWN PAYMENT: $119000.00
PERIOD BIGINNING BALANCE PAYMENT PRINCIPAL INTEREST CUMULATIVE PRINCIPAL CUMULATIVE INTEREST ENDING BALANCE1-May-14 350000 $3,410.21 $1,660.21 1750 $348,339.79 1-Jun-14 348339.7882 $1,660.21 1750 $1,660.21 1750 $348,339.79 1-Jul-14 ($1,750.00) 1741.698941 ($89.79) 3491.698941 $346,679.58
![Page 11: SIX MOBILE HOME PARKS TAHLEQUAH OKLAHOMA 74464](https://reader035.vdocuments.us/reader035/viewer/2022062411/5681676a550346895ddc5318/html5/thumbnails/11.jpg)
VIDEO
• https://www.youtube.com/watch?v=ffmlRfAO6bM
• https://www.youtube.com/watch?v=3osiPjz1qX8
![Page 12: SIX MOBILE HOME PARKS TAHLEQUAH OKLAHOMA 74464](https://reader035.vdocuments.us/reader035/viewer/2022062411/5681676a550346895ddc5318/html5/thumbnails/12.jpg)
19023 E RD 801,802,803 RDPARK HILL RD TAHLEQUAH OK 74464
TOTAL SITES
34
TENANT OWN HOMES
4
LEASE OWN HOMES
10
VACANT LOTS
1
VACANT PARK OWNED HOMES
8
PARK OWNED HOMES
11
POTENTIALADDITIONAL SITES
0
ACRES:
10
LOT RENTS:
$265.00
THREE BEDROOM:
$475.00
TWO BEDROOM
$375.00
TOTAL INCOME
$12810.00
![Page 13: SIX MOBILE HOME PARKS TAHLEQUAH OKLAHOMA 74464](https://reader035.vdocuments.us/reader035/viewer/2022062411/5681676a550346895ddc5318/html5/thumbnails/13.jpg)
RENT ROLL - BUTTERFLYUNIT DATE DUE BEDROOM DEP0SIT LEASE TO OWN TENANT OWNED
PARK OWNED VACANT LOT VACANT HOMES
1 4/16TH 3/2 200 500 2 3/2 4753 4/1 2/1 360 4 4/5 3/2 200 425 5 3/1 2/1 360 6 7 4/9 2658 4/21 2/1 200 475 9 4/1 2/2 200 390
10 4/1 2/1 390 11 4/3 2/1 360 12 4/16 2/1 200 360 13 3/2 47514 4/16 3/2 460 15 4/16 3/2 460 16 4/3 265 17 4/1 2/2 360 18 4/1 2/1 365 19 4/1 3/2 460
20A 2/1 37520 4/1 3/1 450 21 2/1 37522 3/2 47523 3/2 475
24A 4/3 240 24 4/1 3/2 450 25 4/1 2/1 300 26 4/1 2/1 350 27 26528 2/1 37529 4/1 3/2 460 30 37531 37532 4/1 265 33 34
![Page 14: SIX MOBILE HOME PARKS TAHLEQUAH OKLAHOMA 74464](https://reader035.vdocuments.us/reader035/viewer/2022062411/5681676a550346895ddc5318/html5/thumbnails/14.jpg)
TAXES INSURANCE WATER LAWN SERVICE GARBAGE LABOR MATERIALS
3727.00 945.00 9600.00 2625.00 4800.00 2033.33 7686.00
EVICTION COST IS BUDGETED ONE PER MONTH: $1236.00EVICTIONS FILED ANY DAY THIS WEEK – NEXT FRIDAY COURT DAY – TENANT WILL HAVE 48 HOURS TO VACATE UNIT EVERY TIME. $103.00 PER EVICTION SERVED BY SHERIFF .OFFICE: $1200.00 - POTION FOR EACH PARKMATERIALS ARE BUDGETED AT 5% OF GROSS.ADVETISING IS FREE – BEST RESULTS FROM CRAIGSLIST.
TAXES INSURANCE WATER LAWN SERVICE GARBAGE LABOR MATERIALS
3727.00 945.00 9600.00 2625.00 4800.00 2033.33 7686.00
![Page 15: SIX MOBILE HOME PARKS TAHLEQUAH OKLAHOMA 74464](https://reader035.vdocuments.us/reader035/viewer/2022062411/5681676a550346895ddc5318/html5/thumbnails/15.jpg)
GROSS ANNUAL:$153720.00EXPENSES: $31227.33LESS VACANCY: $40260.00NOI: $82232.6711.83% CAP
LOAN AMOUNT 556000 BUTTERFLY CREEK INTEREST RATE 6.00% 19023 E 801-803 RD PARK HILL TAHLEQUAH OKLAHOMA 74464MONTHS 240 SELLING PRICE: $695000.00PAYMENTS $3,983.36 DOWN PAYMENT: $139000.00LAST TEN YEAR ACERATED TO FIVE YEAR
PERIOD BIGINNING BALANCE PAYMENT PRINCIPAL INTEREST CUMULATIVE PRINCIPAL CUMULATIVE INTEREST ENDING BALANCE1-May-14 350000 $3,983.36 $2,233.36 1750 $347,766.64 1-Jun-14 347766.6433 $2,233.36 1750 $2,233.36 1750 $347,766.64 1-Jul-14 ($1,750.00) 1738.833217 $483.36 3488.833217 $345,533.29
![Page 16: SIX MOBILE HOME PARKS TAHLEQUAH OKLAHOMA 74464](https://reader035.vdocuments.us/reader035/viewer/2022062411/5681676a550346895ddc5318/html5/thumbnails/16.jpg)
VIDEO
https://www.youtube.com/watch?v=YOVbx5ypXts
https://www.youtube.com/watch?v=y1cXG3lyqTo
![Page 17: SIX MOBILE HOME PARKS TAHLEQUAH OKLAHOMA 74464](https://reader035.vdocuments.us/reader035/viewer/2022062411/5681676a550346895ddc5318/html5/thumbnails/17.jpg)
1200 KEETOOWAH ST TAHLEQUAH OK 74464
TOTAL SITES
26
TENANT OWN HOMES
5
LEASE OWN HOMES
7
VACANT LOTS
2
VACANT PARK OWNED HOMES
8
PARK OWNED HOMES
4
POTENTIALADDITIONAL SITES
0
ACRES:
3
LOT RENTS:
$265.00
THREE BEDROOM:
$375.00
TWO BEDROOM
$300.00
TOTAL INCOME
$7590.00
![Page 18: SIX MOBILE HOME PARKS TAHLEQUAH OKLAHOMA 74464](https://reader035.vdocuments.us/reader035/viewer/2022062411/5681676a550346895ddc5318/html5/thumbnails/18.jpg)
SUNSHINE RENT ROLLUNIT DATE DUE BEDROOM APPLIANCE DEP0SIT LEASE TO OWN
PARK OWNEDTENANT OWNED VACANT LOT VACANT
HOMES1 4/1 2/1 0 266 3 4/1 2/1 0 395 4 4/1 2/1 0 286 5 4/1 2/1 0 266 6 4/1 2/1 0 266 7 4/1 2/1 0 335 8 2/1 0 265 9 4/1
15 265 17 2/1 0 26518 26519 4/1 2/1 0 266 21 BI-WKLY 2/1 0 350 23 2/1 0 32524 4/1 265 25 30027 4/1 2/1 0 315 29 4/1 265 30 1/1 0 30031 2/1 0 33533 4/1 265 36 2/1 0 30037 2/1 0 30038 4/1 2/1 0 325 39 4/1 2/1 0 275 40 4/1 265 41 4/1 265
![Page 19: SIX MOBILE HOME PARKS TAHLEQUAH OKLAHOMA 74464](https://reader035.vdocuments.us/reader035/viewer/2022062411/5681676a550346895ddc5318/html5/thumbnails/19.jpg)
EXPENSES
TAXES INSURANCE WATER LAWN SERVICE GARBAGE LABOR MATERIALS
2125.00 756.00 8400.00 2625.00 900.00 2033.33 4554.00
EVICTION COST IS BUDGETED ONE PER MONTH: $1236.00EVICTIONS FILED ANY DAY THIS WEEK – NEXT FRIDAY COURT DAY – TENANT WILL HAVE 48 HOURS TO VACATE UNIT EVERY TIME. $103.00 PER EVICTION SERVED BY SHERIFF .OFFICE: $1200.00 - POTION FOR EACH PARKMATERIALS ARE BUDGETED AT 5% OF GROSS.ADVETISING IS FREE – BEST RESULTS FROM CRAIGSLIST.
![Page 20: SIX MOBILE HOME PARKS TAHLEQUAH OKLAHOMA 74464](https://reader035.vdocuments.us/reader035/viewer/2022062411/5681676a550346895ddc5318/html5/thumbnails/20.jpg)
GROSS ANNUAL:$91080.00EXPENSES: $23829.00LESS VACANCY: $35040.00NOI: $32211.0010.92% CAP
LOAN AMOUNT 236000 SUNSHINE ESTATE INTEREST RATE 6.00% 1200 CHOCTAW STREET TAHLEQUAH OKLAHOMA 74464MONTHS 240 SELLING PRICE: $295000.00PAYMENTS $1,690.78 DOWN PAYMENT: $59000.00LAST TEN YEARS ECERATED TO FIVE YEARS
PERIOD BIGINNING BALANCE PAYMENT PRINCIPAL INTEREST CUMULATIVE PRINCIPAL CUMULATIVE INTEREST ENDING BALANCE1-May-14 200000 $1,690.78 $690.78 1000 $199,309.22 1-Jun-14 199309.2227 $690.78 1000 $690.78 1000 $199,309.22 1-Jul-14 ($1,000.00) 996.5461135 ($309.22) 1996.546114 $198,618.45
![Page 21: SIX MOBILE HOME PARKS TAHLEQUAH OKLAHOMA 74464](https://reader035.vdocuments.us/reader035/viewer/2022062411/5681676a550346895ddc5318/html5/thumbnails/21.jpg)
VIDEO
https://www.youtube.com/watch?v=C0VeKw9jKKc
https://www.youtube.com/watch?v=-GYPQB5zDrQ
![Page 22: SIX MOBILE HOME PARKS TAHLEQUAH OKLAHOMA 74464](https://reader035.vdocuments.us/reader035/viewer/2022062411/5681676a550346895ddc5318/html5/thumbnails/22.jpg)
BLACK JACK RD STILWELL OKLAHOMA 74960
TOTAL SITES
17
TENANT OWN HOMES
0
LEASE OWN HOMES
2
VACANT LOTS
4
VACANT PARK OWNED HOMES
6
PARK OWNED HOMES
5
POTENTIALADDITIONAL SITES
0
ACRES:
2.5
LOT RENTS:
$265.00
THREE BEDROOM:
$375.00
TWO BEDROOM
$300.00
TOTAL INCOME
$5240.00
![Page 23: SIX MOBILE HOME PARKS TAHLEQUAH OKLAHOMA 74464](https://reader035.vdocuments.us/reader035/viewer/2022062411/5681676a550346895ddc5318/html5/thumbnails/23.jpg)
SIERRA ESTATE RENT ROLL
UNIT DATE DUE BEDROOM APPLIANCE DEP0SIT
LEASE TO OWN
TENANT OWNED PARK OWNED VACANT LOT
VACANT
HOMES
1 1-Apr 2-Mar 0 300
2 265
3 500
4 300
5 1-Apr 2-Mar 0 395 350
6 300
7 300
8
9 1-Apr 1-Feb 325
10 1-Apr 2-Mar 350
11 1-Apr 2-Mar 350
12 1-Apr 2-Mar 350
14 1-Feb 265
15 265
16
17 1-Feb 325
18 1-Apr 1-Feb 300
19
20 1200 1670 795 1575
![Page 24: SIX MOBILE HOME PARKS TAHLEQUAH OKLAHOMA 74464](https://reader035.vdocuments.us/reader035/viewer/2022062411/5681676a550346895ddc5318/html5/thumbnails/24.jpg)
EXPENSESTAXES INSURANCE WATER LAWN SERVICE GARBAGE LABOR MATERIALS
622.00 693.00 00.00 2625.00 300.00 2033.33 3252.00
EVICTION COST IS BUDGETED ONE PER MONTH: $1236.00EVICTIONS FILED ANY DAY THIS WEEK – NEXT FRIDAY COURT DAY – TENANT WILL HAVE 48 HOURS TO VACATE UNIT EVERY TIME. $103.00 PER EVICTION SERVED BY SHERIFF .OFFICE: $1200.00 - POTION FOR EACH PARKMATERIALS ARE BUDGETED AT 5% OF GROSS.ADVETISING IS FREE – BEST RESULTS FROM CRAIGSLIST.
![Page 25: SIX MOBILE HOME PARKS TAHLEQUAH OKLAHOMA 74464](https://reader035.vdocuments.us/reader035/viewer/2022062411/5681676a550346895ddc5318/html5/thumbnails/25.jpg)
GROSS ANNUAL:$65040.00EXPENSES: $11961.00LESS VACANCY: $28440.00NOI: $24639.0014.58% CAP
LOAN AMOUNT 156000 SIERRA ESTATESINTEREST RATE 6.00% BLACKJACK RD STILWELL OKLAHOMA 74960MONTHS 240 SELLING PRICE: $195000.00PAYMENTS $1,117.63 DOWN PAYMENT: $39000.00LAST TEN YEARS EXCERATED TO 60 PAYMENTS
PERIOD BIGINNING BALANCE PAYMENT PRINCIPAL INTEREST CUMULATIVE PRINCIPAL CUMULATIVE INTEREST ENDING BALANCE10-Jun-14 100000 $1,117.63 $617.63 500 $99,382.37
1-Jun-14 99382.36755 $617.63 500 $617.63 500 $99,382.37 1-Jul-14 ($500.00) 496.9118377 $117.63 996.9118377 $98,764.74
![Page 26: SIX MOBILE HOME PARKS TAHLEQUAH OKLAHOMA 74464](https://reader035.vdocuments.us/reader035/viewer/2022062411/5681676a550346895ddc5318/html5/thumbnails/26.jpg)
PICTURES SIERRA ESTATE
![Page 27: SIX MOBILE HOME PARKS TAHLEQUAH OKLAHOMA 74464](https://reader035.vdocuments.us/reader035/viewer/2022062411/5681676a550346895ddc5318/html5/thumbnails/27.jpg)
19027 E 840 RD PARK HILL OKLAHOMA 74451
TOTAL SITES
58
TENANT OWN HOMES
0
LEASE OWN HOMES
33
VACANT LOTS
6
VACANT PARK OWNED HOMES
3
PARK OWNED HOMES
0
POTENTIALADDITIONAL SITES
16 RV SITES
ACRES:
5
LOT RENTS:
$265.00
THREE BEDROOM:
$375.00
TWO BEDROOM
$300.00
TOTAL INCOME
$13605.00
![Page 28: SIX MOBILE HOME PARKS TAHLEQUAH OKLAHOMA 74464](https://reader035.vdocuments.us/reader035/viewer/2022062411/5681676a550346895ddc5318/html5/thumbnails/28.jpg)
LAKEWAY RENT ROLLUNIT DATE DUE BEDROOM APPLIANCE DEP0SIT LEASE TO OWN TENANT OWNED VACANT LOT VACANT
HOMES1 1-Apr 2-Mar 200 375 2 1-Apr 2-Mar 200 425 3 15-Apr 1-Feb 0 325 4 21-Apr 1-Feb 0 365 5 3-Apr 1-Feb 0 345 6 2-Mar 0 265 7 1-Apr 2-Mar 0 450 8 Bi weekly 1-Feb 200 375 9 3-Apr 1-Feb 0 325
10 1-Apr 1-Feb 0 300 11 1-Apr 1-Feb 200 325 12 1-Apr 1-Feb 0 295 13 1-Feb 0 30014 weekly 1-Feb 200 375 15 1-Feb 0 325 16 1-Feb 0 37517 3-Apr 1-Jan 200 295 18 5-Apr 1-Feb 0 230 19 5-Apr 1-Jan 200 250 20 3-Apr 1-Feb 200 300 21 1-Feb 0 295 22 Bi- weekly 1-Feb 100 295 23 weekly 1-Feb 200 250 24 5-Apr 1-Feb 0 325 25 11-Apr 2-Feb 0 300 26 weekly 1-Feb 0 425 27 7-Apr 1-Feb 0 300 28 1-Apr 1-Feb 0 325 29 1-Feb 0 265 30 5-Apr 1-Feb 0 325 31 1-Apr 1-Mar 200 395 32 3rd week of month 1-Feb 0 325 33 265 34 265 35 265 36 265 37 3-Apr 1-Feb 0 325 38 weekly 1-Feb 200 325 39 1-Jan 0 375 37540 1-Apr 1-Feb 200 375 41 1-Apr 1-Feb 0 325 42 43 44 2500 10965 $1,590 $1,050.00
![Page 29: SIX MOBILE HOME PARKS TAHLEQUAH OKLAHOMA 74464](https://reader035.vdocuments.us/reader035/viewer/2022062411/5681676a550346895ddc5318/html5/thumbnails/29.jpg)
EXPENSESTAXES INSURANCE WATER LAWN SERVICE GARBAGE LABOR MATERIALS
3600.00 2079.00 00.00 2625.00 4320.00 2033.33 12607,50
EVICTION COST IS BUDGETED ONE PER MONTH: $1236.00EVICTIONS FILED ANY DAY THIS WEEK – NEXT FRIDAY COURT DAY – TENANT WILL HAVE 48 HOURS TO VACATE UNIT EVERY TIME. $103.00 PER EVICTION SERVED BY SHERIFF .OFFICE: $1200.00 - POTION FOR EACH PARKMATERIALS ARE BUDGETED AT 5% OF GROSS.ADVETISING IS FREE – BEST RESULTS FROM CRAIGSLIST.
![Page 30: SIX MOBILE HOME PARKS TAHLEQUAH OKLAHOMA 74464](https://reader035.vdocuments.us/reader035/viewer/2022062411/5681676a550346895ddc5318/html5/thumbnails/30.jpg)
GROSS ANNUAL:$151290.00EXPENSES: $27264.33LESS VACANCY: $31680.00NOI: $92345,6713.29% CAP
LOAN AMOUNT 396000 LAKEWAY PARK LLC
INTEREST RATE 5.50%19027 E 840 RD PARK HILL OKLAHOMA 74451
MONTHS 180 SELLING PRICE: $695000.00PAYMENTS $3,235.65 DOWN PAYMENT: $299000.00 PAID TO BRADLEY PILLAY ASSIGNED SHARELIEN ON MH 240ASSIGN LLCPERIOD BIGINNING BALANCE PAYMENT PRINCIPAL INTEREST CUMULATIVE PRINCIPAL CUMULATIVE INTEREST ENDING BALANCE
1-Apr-14 396650 $3,235.65 $1,417.67 1817.979167 $395,232.33 1-May-14 395232.3287 3347.16 $1,417.67 1817.979167 $1,417.67 1817.979167 $395,232.33 1-Jun-14 $1,529.18 1811.481506 $2,946.85 3629.460673 $393,814.66
![Page 31: SIX MOBILE HOME PARKS TAHLEQUAH OKLAHOMA 74464](https://reader035.vdocuments.us/reader035/viewer/2022062411/5681676a550346895ddc5318/html5/thumbnails/31.jpg)
VIDEO
https://www.youtube.com/watch?v=irI1sBjfOcQ
![Page 32: SIX MOBILE HOME PARKS TAHLEQUAH OKLAHOMA 74464](https://reader035.vdocuments.us/reader035/viewer/2022062411/5681676a550346895ddc5318/html5/thumbnails/32.jpg)
SUMMARY• TOTAL SALE PRICE: $3425000.00• TOTAL NOI $491181.01• 14.34% CAP• 206 LOTS – Based on lot rents only:• DIVIDED BY 130% vacancy = 158 RENTED X $265.00 = $41870 X
12 = $502440.00 DIVIDE X 140% EXPENSES = $358885.71 NOI= 12.17% CAP
• 30 % down payment only. 6% interest fixed 20yrs. Approved financing – first lien – transfer of deed. 100 homes with lease to own notes for next five years – close to $1000000.00 bonus to buyer:- few as 25 homes vacant – Which about 10 needs repairs .
• All 150 homes are free to buyers with this deal.