Home » Properties » Single Family Rental Property Sold by the Indianapolis Property Team for $169k

Single Family Rental Property Sold by the Indianapolis Property Team for $169k

Property Type:

REAL Income Property™

Purchase Price: $169,900

Gross Rent: $1,350

Cap Rate (year 1): 8.3

Cash Flow (year 1): $4,884

1,284 SQ. FT

Cash Flow & Equity	Year 1	Year 5	Year 10	Year 30
?Cash flow:	$4,884	$4,288	$5,689	$12,909
?Total equity:	$49,137	$78,386	$121,694	$412,392

Investment returns	Year 1	Year 5	Year 10	Year 30
?Cap Rate (Purchase Price):	8%	8%	9%	13%
?Cash on Cash Return:	10%	9%	12%	27%
?Return on Equity:	10%	6%	5%	3%
?Internal Rate of Return (IRR):	-10%	14%	15%	13%
?Return on Investment:	-10%	81%	220%	1,186%

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?