$73,856
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$9,536
Profit
Revenue
$73,856
Operating Expenses
$22,681
Operating Income
$51,175
Mortgage & Taxes
$60,711
Profit (Cash Flow)
-$9,536
$213,500
Cash Investment
Down Payment
$180,000
Renos & Furnishing
$6,500
Closing Costs
$27,000
Total
$213,500
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.46%
Cap Rate
5.68%