Home » Properties » Single Family Rental Property Sold by the Columbus, GA Property Team for $149k

Single Family Rental Property Sold by the Columbus, GA Property Team for $149k

?Property Type:

Single Family Rental

Purchase Price: $149,000

Gross Rent: $1,200

Cap Rate (year 1): 8.7

Cash Flow (year 1): $4,023

1,080 SQ. FT

Cash Flow & Equity	Year 1	Year 5	Year 10	Year 30
?Cash flow:	$4,023	$3,684	$4,990	$11,730
?Total equity:	$42,866	$67,596	$104,462	$361,662

Investment returns	Year 1	Year 5	Year 10	Year 30
?Cap Rate (Purchase Price):	9%	8%	9%	14%
?Cash on Cash Return:	10%	9%	12%	29%
?Return on Equity:	9%	5%	5%	3%
?Internal Rate of Return (IRR):	n/a	n/a	n/a	n/a
?Return on Investment:	-8%	85%	226%	1,235%

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

Want to create financial freedom through real estate?