Overview
Strategy:
Long Term Rental
Hold Period:
5 Years
Return:
103.23% Cash-on-Cash
Investment Financials
- Purchase Price: $85,000
- Initial Rent: $1,100/mo → Market Rent: $1,850/mo
- Revenue Increase: 68%
- Gross Rent (5 yrs): $111,000
- Expenses (5 yrs): $69,760
- Net Operating Income: $41,240
- Sale Price: $165,000 | Appreciation: $80,000
- Selling Costs: $11,550
- Net Gain: $109,690 | Initial Cash: $21,250
- Annual CoC Return: 103.23%
Gallery
Strategic Acquisitions, Disciplined Execution and Long-Term Growth
Build long-term wealth through strategic residential investments that grow over time.