| General Information | |
|---|
| Square Feet | 2,104 |
| Purchase Price | $425,000 |
| Initial Market Value | $425,000 |
| Downpayment | $106,250 |
| Closing Costs | $15,938 |
| Initial Cash Invested | $122,188 |
| Income & Expenses | Monthly | Annual |
|---|
| Gross Rent | $3,540 | $42,480 |
| Vacancy Losses | $283 | $3,398 |
| Operating Income | $3,257 | $39,082 |
| Operating Expenses | $1,075 | $12,901 |
| Financial Indicators | |
|---|
| Capitalization Rate | 6.2% |
| Cash on Cash Return | 2% |
| Total Return on Investment | 25% |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $2,182 | $26,180 |
| - Mortgage Payments | $2,015 | $24,177 |
| = Cash Flow | $167 | $2,004 |
| + Principal Reduction | $297 | $3,563 |
| + First-Year Appreciation | $2,125 | $25,500 |
| = Gross Equity Income | $2,589 | $31,067 |
| Assumptions | |
|---|
| Real Estate Appreciation Rate | 6% |
| Vacancy Rate | 8% |
| Management Fee | 8% |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.