| General Information | |
|---|
| Square Feet | 1,144 |
| Purchase Price | $300,000 |
| Initial Market Value | $300,000 |
| Downpayment | $75,000 |
| Closing Costs | $11,250 |
| Initial Cash Invested | $86,250 |
| Income & Expenses | Monthly | Annual |
|---|
| Gross Rent | $1,700 | $20,400 |
| Vacancy Losses | $136 | $1,632 |
| Operating Income | $1,564 | $18,768 |
| Operating Expenses | $936 | $11,233 |
| Financial Indicators | |
|---|
| Capitalization Rate | 2.5% |
| Cash on Cash Return | -11% |
| Total Return on Investment | 13% |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $628 | $7,535 |
| - Mortgage Payments | $1,422 | $17,066 |
| = Cash Flow | ($794) | ($9,531) |
| + Principal Reduction | $210 | $2,515 |
| + First-Year Appreciation | $1,500 | $18,000 |
| = Gross Equity Income | $915 | $10,984 |
| Assumptions | |
|---|
| Real Estate Appreciation Rate | 6% |
| Vacancy Rate | 8% |
| Management Fee | 8% |
| Comments |
|---|
| Beautifully renovated 3 bedroom, 2 bath home in Raytown, MO |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.
