Seats Are Limited for the Passive Wealth Expo

One day with 11 property teams, expert speakers, and fellow investors. Jan 30 · San Ramon, CA

Reserve Your Spot

Single Family Rental Property Sold by the Columbus, GA Property Team for $157K

Single family rental property sold by the Columbus property team for 149k

Property Type:

REAL Income Property™
Purchase Price: $157,900
Gross Rent: $1,350
Estimated Cap Rate (year 1): 8.8
Estimated Cash Flow (year 1): $5,110
3
2
157,900 SQ. FT
Loan type? 75% LTV 30-year @ 6.250% with 2 Pts
?Purchase Price:$157,900
Down payment:$39,475
?Purchase cost:$1,579
?Total cash invested:$41,054
?Estimated cash flow (year 1)
?Gross rent:$1,350
?Principal & interest:$729
Taxes:$99
HOA:n/a
Insurance:$96
Property management:n/a
Total monthly cost:$924
?Monthly cashflow (year 1):$426
?annual cashflow:$5,110

Buy & Hold Projections

All figures are estimates and are not guaranteed.

?Appreciation:
3%		?Income Increase:
2%		?Expense Increase:
2%		?Selling Costs:
6%
Cash Flow & EquityYear 1Year 5Year 10Year 30
?Cash flow:$5,110$4,674$6,071$13,274
?Total equity:$45,600$72,514$112,445$383,265
Investment returnsYear 1Year 5Year 10Year 30
?Cap Rate (Purchase Price):9%9%9%14%
?Cash on Cash Return:12%11%15%32%
?Return on Equity:11%6%5%4%
?Internal Rate of Return (IRR):0%19%19%16%
?Return on Investment:0%111%271%1,375%

Protected content

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

Join for Free

Log In

Start typing and press enter to search

Scroll to Top