Overview
Strategy:
Long Term Rental
Hold Period:
5 Years
Return:
305.4% Cash-on-Cash
Investment Financials
- Purchase Price: $45,000
- Initial Rent: $1,750/mo → Market Rent: $2,550/mo
- Revenue Increase: 68.6%
- Gross Rent (5 yrs): $153,000
- Expenses (5 yrs): $71,040
- Net Operating Income: $81,960
- Sale Price: $145,000 | Appreciation: $100,000
- Selling Costs: $10,150
- Net Gain: $171,810 | Initial Cash: $11,250
- Annual CoC Return: 305.4%
Gallery
Strategic Acquisitions, Disciplined Execution and Long-Term Growth
Build long-term wealth through strategic residential investments that grow over time.