Overview
Strategy:
Long Term Rental
Hold Period:
5.5 Years
Return:
94.7% Cash-on-Cash
Investment Financials
- Purchase Price: $112,000
- Initial Rent: $1,750/mo → Market Rent: $2,100/mo
- Revenue Increase: 20%
- Gross Rent (5.5 yrs): $138,600
- Expenses (5.5 yrs): $93,159
- Net Operating Income: $45,441
- Sale Price: $195,000 | Appreciation: $83,000
- Selling Costs: $13,650
- Net Gain: $128,441 | Initial Cash: $24,640
- Annual CoC Return: 94.7%
Gallery
Strategic Acquisitions, Disciplined Execution and Long-Term Growth
Build long-term wealth through strategic residential investments that grow over time.