The Grass Really Is GREENER With Us.

Capital Systems, Inc.

Email


Contact


84 Irish Meeting House Road
Perkasie, PA 18944
Phone: 215-249-3870
Fax: 215-249-3871

Owned By Investors for Investors


GOAL: To create a lifetime investment program.

Investment Steps:
1. Determine investment goals.
2. Learn how to determine a good real estate investment.
3. Learn how to structure a no money down deal.
4. Purchase that first investment.
5. Learn how to manage that first investment.
6. Buy - Maintain - Sell real estate and mortgage paper.

Portfolio Steps: CHOICES
1. Create enough real estate investments to cover personal real estate.
2. Hold enough real estate to eliminate income taxes.
3. Operate enough real estate for cash flow to cover car and second home.
4. Invest enough to cover all utility expenses.
5. Create enough cash flow for life style.
6. Ensure financial stability by lowering loan to values.
7. Stability and choices.

GRAPH ANALYSIS:
Appreciation = Rental Increases =
Loan Pay down = Income = $100.00 per unit

MARKET VALUES ANNUALLY

Building 1 2 3 4 5 Equity
1 $100,000 $105,000 $110,250 $115,763 $121,551 $21,551
2 $100,000 $105,000 $110,250 $115,763 $15,763
3 $100,000 $105,000 $110,250 $10,250
4 $100,000 $105,000 $5,000
5 $100,000 $0
Totals $100,000 $205,000 $315,250 $431,013 $552,563 $52,563
Appreciation Income $10,250 $15,763 $21,551 $27,628


ANNUAL RENTAL CASH FLOW

Building 1 2 3 4 5 Equity
1 $1,200 $105,000 $1,400 $1,512 $1,633 $7,040
2 $100,000 $1,296 $1,400 $1,512 $5,407
3 $1,200 $1,296 $1,400 $3,896
4 $1,200 $1,296 $2,496
5 $1,200 $1,200
Totals $1,200 $2,496 $3,896 $5,407 $7,040 $20,039
Total Investment Income $12,746 $19,658 $26,958 $34,668 $94,030