Home » Properties » Single Family Rental Property Sold by the Columbus, GA Property Team for $159K

Single Family Rental Property Sold by the Columbus, GA Property Team for $159K

Picture of REAL Income Property SFR in Columbus.

?Property Type:

Single Family Rental
Purchase Price: $159,000
Gross Rent: $1,325
Cap Rate (year 1): 8.7
Cash Flow (year 1): $5,256
3
2
1,145 SQ. FT
Loan type? 75% LTV 30-year @ 6.500% with 2 Pts
?Purchase Price:$159,000
Down payment:$39,750
?Purchase cost:$3,975
?Total cash invested:$43,725
?Estimated cash flow (year 1)
?Gross rent:$1,325
?Principal & interest:$715
Taxes:$82
HOA:n/a
Insurance:$90
Property management:n/a
Total monthly cost:$887
?Monthly cashflow (year 1):$438
?annual cashflow:$5,256

Buy & Hold Projections

?Appreciation:
6%		?Income Increase:
4%		?Expense Increase:
2%		?Selling Costs:
6%
Cash Flow & EquityYear 1Year 5Year 10Year 30
?Cash flow:$5,256$6,299$9,774$33,375
?Total equity:$50,574$101,811$184,950$913,215
Investment returnsYear 1Year 5Year 10Year 30
?Cap Rate (Purchase Price):9%9%12%26%
?Cash on Cash Return:12%14%22%76%
?Return on Equity:10%6%5%4%
?Internal Rate of Return (IRR):5%25%23%19%
?Return on Investment:5%165%441%2,962%

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

Feedback

Hidden Title

No related pages found.

Want to create financial freedom through real estate?

Join RealWealth and get access to educational resources and vetted real estate connections for free! Sign up for your account in less than a minute.

First Name *
Last Name *
Email *
This will be your username
Phone
Agree to marketing terms *

Log in to Your Account

Don't have an account? Click here to create an account for FREE.

Login / email
Password
Remember me
Scroll to Top