| General Information | |
|---|
| Square Feet | 1,619 |
| Purchase Price | $280,000 |
| Initial Market Value | $280,000 |
| Downpayment | $280,000 |
| Closing Costs | $2,800 |
| Initial Cash Invested | $282,800 |
| Income & Expenses | Monthly | Annual |
|---|
| Gross Rent | $1,895 | $22,740 |
| Vacancy Losses | $152 | $1,819 |
| Operating Income | $1,743 | $20,921 |
| Operating Expenses | $493 | $5,915 |
| Financial Indicators | |
|---|
| Capitalization Rate | 5.4% |
| Cash on Cash Return | 5% |
| Total Return on Investment | 11% |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,251 | $15,006 |
| - Mortgage Payments | $0 | $0 |
| = Cash Flow | $1,251 | $15,006 |
| + Principal Reduction | $0 | $0 |
| + First-Year Appreciation | $1,400 | $16,800 |
| = Gross Equity Income | $2,651 | $31,806 |
| Assumptions | |
|---|
| Real Estate Appreciation Rate | 6% |
| Vacancy Rate | 8% |
| Management Fee | 60% |
*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.