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

Property Type:

REAL Income Property™

Purchase Price: $159,000

Gross Rent: $1,300

Cap Rate (year 1): 8.6

Cash Flow (year 1): $5,088

1,060 SQ. FT

Cash Flow & Equity	Year 1	Year 5	Year 10	Year 30
?Cash flow:	$5,088	$4,695	$6,076	$13,199
?Total equity:	$45,984	$73,358	$113,888	$385,935

Investment returns	Year 1	Year 5	Year 10	Year 30
?Cap Rate (Purchase Price):	9%	8%	9%	14%
?Cash on Cash Return:	12%	11%	14%	30%
?Return on Equity:	11%	6%	5%	3%
?Internal Rate of Return (IRR):	-6%	17%	17%	15%
?Return on Investment:	-6%	97%	249%	1,285%