$34,406
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$2,043
Profit
Revenue
$34,406
Operating Expenses
$17,553
Operating Income
$16,853
Mortgage & Taxes
$18,896
Profit (Cash Flow)
-$2,043
$72,929
Cash Investment
Down Payment
$56,025
Renos & Furnishing
$8,500
Closing Costs
$8,404
Total
$72,929
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.8%
Cap Rate
6.01%