Home » Properties » Single Family Rental Property Sold by the Alabama Property Team for $164k

Single Family Rental Property Sold by the Alabama Property Team for $164k

Property Type:

REAL Income Property™

Purchase Price: $164,000

Gross Rent: $1,275

Cap Rate (year 1): 8.3

Cash Flow (year 1): $4,647

1,200 SQ. FT

Cash Flow & Equity	Year 1	Year 5	Year 10	Year 30
?Cash flow:	$4,647	$4,939	$6,384	$13,829
?Total equity:	$39,487	$68,813	$112,108	$398,071

Investment returns	Year 1	Year 5	Year 10	Year 30
?Cap Rate (Purchase Price):	8%	9%	9%	14%
?Cash on Cash Return:	12%	13%	17%	37%
?Return on Equity:	12%	7%	6%	4%
?Internal Rate of Return (IRR):	-10%	19%	19%	17%
?Return on Investment:	-10%	113%	299%	1,562%

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