| General Information | |
|---|
| Square Feet | 1,432 |
| Purchase Price | $329,990 |
| Initial Market Value | $329,990 |
| Downpayment | $329,990 |
| Closing Costs | $3,300 |
| Approximate Cash Invested | $333,290 |
| Income & Expenses | Monthly | Annual |
|---|
| Gross Rent | $2,000 | $24,000 |
| Vacancy Losses | $160 | $1,920 |
| Operating Income | $1,840 | $22,080 |
| Operating Expenses | $451 | $5,411 |
| Financial Indicators | |
|---|
| Capitalization Rate | 5.1% |
| Cash on Cash Return | 5% |
| Total Return on Investment | 11% |
| Net Performance | Monthly | Annual |
|---|
| Net Operating Income | $1,389 | $16,669 |
| - Mortgage Payments | $0 | $0 |
| = Cash Flow | $1,389 | $16,669 |
| + Principal Reduction | $0 | $0 |
| + First-Year Appreciation | $1,650 | $19,799 |
| = Gross Equity Income | $3,039 | $36,468 |
| 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.