REAL Income SFR Rental Property Sold by the Alabama Property Team for $174k

Property Type:

REAL Income Property™

Purchase Price: $201,900

Gross Rent: $1,560

Estimated Cap Rate (year 1): 7.6

Estimated Cash Flow (year 1): $4,949

1,460 SQ. FT

All figures are estimates and are not guaranteed.

Cash Flow & Equity	Year 1	Year 5	Year 10	Year 30
?Cash flow:	$4,949	$5,397	$7,033	$15,464
?Total equity:	$58,572	$94,049	$146,349	$490,064

Investment returns	Year 1	Year 5	Year 10	Year 30
?Cap Rate (Purchase Price):	8%	8%	9%	13%
?Cash on Cash Return:	9%	10%	12%	27%
?Return on Equity:	8%	6%	5%	3%
?Internal Rate of Return (IRR):	-10%	15%	16%	14%
?Return on Investment:	-10%	85%	230%	1,211%