Home » Properties » Single Family Rental Property Sold by the Columbus, GA Property Team for $192K

Single Family Rental Property Sold by the Columbus, GA Property Team for $192K

Property Type:

Single Family Rental

Purchase Price: $192,000

Gross Rent: $1,650

Cap Rate (year 1): 9.3

Cash Flow (year 1): $7,256

1,438 SQ. FT

Cash Flow & Equity	Year 1	Year 5	Year 10	Year 30
?Cash flow:	$7,256	$6,800	$8,612	$17,954
?Total equity:	$55,455	$88,216	$136,808	$466,034

Investment returns	Year 1	Year 5	Year 10	Year 30
?Cap Rate (Purchase Price):	9%	9%	10%	15%
?Cash on Cash Return:	13%	12%	15%	32%
?Return on Equity:	13%	8%	6%	4%
?Internal Rate of Return (IRR):	-10%	17%	18%	16%
?Return on Investment:	-10%	93%	244%	1,270%

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