Home » Properties » Single Family Rental Sold by the Columbus, GA Property Team for $152K

Single Family Rental Sold by the Columbus, GA Property Team for $152K

Name: Single Family Rental in Columbus, GA for $152K
Published: 2024-07-23T19:59:15+00:00

Property Type:

Single Family Rental

Purchase Price: $152,000

Gross Rent: $1,375

Cap Rate (year 1): 7.9

Cash Flow (year 1): $3,368

1,197 SQ. FT

Cash Flow & Equity	Year 1	Year 5	Year 10	Year 30
?Cash flow:	$3,368	$4,358	$5,711	$12,690
?Total equity:	$43,834	$69,493	$107,630	$368,944

Investment returns	Year 1	Year 5	Year 10	Year 30
?Cap Rate (Purchase Price):	8%	9%	9%	14%
?Cash on Cash Return:	8%	10%	13%	28%
?Return on Equity:	8%	6%	5%	3%
?Internal Rate of Return (IRR):	n/a	n/a	n/a	n/a
?Return on Investment:	-16%	74%	213%	1,182%

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