Home » Properties » Single Family Rental Property Sold by the Indianapolis Property Team for $159k

Single Family Rental Property Sold by the Indianapolis Property Team for $159k

Property Type:

REAL Income Property™

Purchase Price: $159,900

Gross Rent: $1,325

Cap Rate (year 1): 8.6

Cash Flow (year 1): $6,035

912 SQ. FT

Cash Flow & Equity	Year 1	Year 5	Year 10	Year 30
?Cash flow:	$6,035	$5,448	$6,818	$13,880
?Total equity:	$46,545	$75,258	$117,372	$388,119

Investment returns	Year 1	Year 5	Year 10	Year 30
?Cap Rate (Purchase Price):	9%	8%	9%	14%
?Cash on Cash Return:	14%	12%	15%	31%
?Return on Equity:	13%	7%	6%	4%
?Internal Rate of Return (IRR):	-5%	18%	18%	16%
?Return on Investment:	-5%	102%	262%	1,303%

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