| General Information | |
|---|
| Square Feet | 1,619 |
| Purchase Price | $280,000 |
| Initial Market Value | $280,000 |
| Downpayment | $84,000 |
| Closing Costs | $17,920 |
| Initial Cash Invested | $101,920 |
| Income & Expenses | Monthly | Annual |
|---|
| Gross Rent | $1,895 | $22,740 |
| Vacancy Losses | $152 | $1,819 |
| Operating Income | $1,743 | $20,921 |
| Operating Expenses | $452 | $5,419 |
| Financial Indicators | |
|---|
| Capitalization Rate | 5.5% |
| Cash on Cash Return | 2% |
| Total Return on Investment | 19% |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,292 | $15,502 |
| - Mortgage Payments | $1,082 | $12,985 |
| = Cash Flow | $210 | $2,517 |
| + Principal Reduction | $0 | $0 |
| + First-Year Appreciation | $1,400 | $16,800 |
| = Gross Equity Income | $1,610 | $19,317 |
| Assumptions | |
|---|
| Real Estate Appreciation Rate | 6% |
| Vacancy Rate | 8% |
| Management Fee | 0% |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.