Single Family Rental Property Sold by the Cincinnati, OH Property Team for $107k

Property Type:

Rental Resales

Purchase Price: $107,500

Gross Rent: $1,075

Cap Rate (year 1): 8.5

Cash Flow (year 1): $3,271

1,592 SQ. FT

Cash Flow & Equity	Year 1	Year 5	Year 10	Year 30
?Cash flow:	$3,271	$4,024	$5,056	$10,369
?Total equity:	$31,067	$49,482	$76,775	$260,931

Investment returns	Year 1	Year 5	Year 10	Year 30
?Cap Rate (Purchase Price):	9%	9%	10%	15%
?Cash on Cash Return:	10%	13%	16%	33%
?Return on Equity:	11%	8%	7%	4%
?Internal Rate of Return (IRR):	-13%	16%	17%	16%
?Return on Investment:	-13%	90%	245%	1,288%