Home » Properties » Single Family Rental Property Sold by the Indianapolis Property Team for $219k

Single Family Rental Property Sold by the Indianapolis Property Team for $219k

Property Type:

REAL Income Property™

Purchase Price: $219,000

Gross Rent: $1,800

Cap Rate (year 1): 8.2

Cash Flow (year 1): $5,976

925 SQ. FT

Cash Flow & Equity	Year 1	Year 5	Year 10	Year 30
?Cash flow:	$5,976	$5,119	$6,898	$16,067
?Total equity:	$63,290	$100,805	$156,408	$531,570

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:	9%	5%	4%	3%
?Internal Rate of Return (IRR):	-8%	15%	15%	13%
?Return on Investment:	-8%	83%	222%	1,201%

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