Seats Are Limited for the Passive Wealth Expo

One day with 11 property teams, expert speakers, and fellow investors. Jan 30 · San Ramon, CA

Reserve Your Spot

Single Family Property Sold by the Cleveland, OH Property Team for $165K

cle sfr 165k

Property Type:

REAL Income Property™
Purchase Price: $165,000
Gross Rent: $1,650
Estimated Cap Rate (year 1): 8.8
Estimated Cash Flow (year 1): $5,399
3
1
1,150 SQ. FT
Loan type? 75% LTV 30-year @ 6.250% with 2 Pts
?Purchase Price:$165,000
Down payment:$41,250
?Purchase cost:$6,188
?Total cash invested:$47,438
?Estimated cash flow (year 1)
?Gross rent:$1,650
?Principal & interest:$762
Taxes:$266
HOA:n/a
Insurance:$90
Property management:$83
Total monthly cost:$1,200
?Monthly cashflow (year 1):$450
?annual cashflow:$5,399

Buy & Hold Projections

All figures are estimates and are not guaranteed.

?Appreciation:
3%		?Income Increase:
2%		?Expense Increase:
2%		?Selling Costs:
6%
Cash Flow & EquityYear 1Year 5Year 10Year 30
?Cash flow:$5,399$6,597$8,236$16,681
?Total equity:$47,650$75,775$117,502$400,498
Investment returnsYear 1Year 5Year 10Year 30
?Cap Rate (Purchase Price):9%10%11%16%
?Cash on Cash Return:11%14%17%35%
?Return on Equity:11%9%7%4%
?Internal Rate of Return (IRR):-10%18%18%17%
?Return on Investment:-10%99%263%1,359%

Protected content

You need to be logged in to view this content. Please choose from the options below to view the entire Proforma.

Join for Free

Log In

Start typing and press enter to search

Scroll to Top