$30,000
$30,000
$120,000
$9,101
$758
$30,000
$4,800
$34,800
| INCOME ANALYSIS | YEAR 1 | YEAR 2 | YEAR 3 | YEAR 4 | YEAR 5 | YEAR 10 | YEAR 20 | YEAR 30 |
|---|---|---|---|---|---|---|---|---|
| Gross Scheduled Income | ||||||||
| Less Vacancy Allowance | ||||||||
| Gross Operating Income | ||||||||
| Property Taxes | ||||||||
| Insurance | ||||||||
| Utilities | ||||||||
| Homeowners Association | ||||||||
| Maintenance Reserve | ||||||||
| Property Management | ||||||||
| Total Operating Expenses | ||||||||
| Net Operating Income | ||||||||
| Capitalization (Cap) Rate (%) | ||||||||
| Less Mortgage Expense | ||||||||
| CASH FLOW | ||||||||
| Cash on Cash Return | 4.8% | 6.1% | 7.5% | 8.9% | 10.4% | 18.7% | 41.4% | 75.3% |
| EQUITY ANALYSIS | YEAR 1 | YEAR 2 | YEAR 3 | YEAR 4 | YEAR 5 | YEAR 10 | YEAR 20 | YEAR 30 |
| Property Value | $150,000 | $156,000 | $162,240 | $168,730 | $175,479 | $213,497 | $316,027 | $467,798 |
| Plus Appreciation | $6,000 | $6,240 | $6,490 | $6,750 | $7,020 | $8,540 | $12,642 | $18,712 |
| Less Mortgage Balance | $118,659 | $117,228 | $115,701 | $114,071 | $112,333 | $101,731 | $66,798 | $0 |
| TOTAL EQUITY | $37,341 | $45,012 | $53,029 | $61,409 | $70,166 | $120,306 | $261,871 | $486,510 |
| Total Equity (%) | 24% | 28% | 31% | 35% | 38% | 54% | 80% | 100% |
| FINANCIAL PERFORMANCE | YEAR 1 | YEAR 2 | YEAR 3 | YEAR 4 | YEAR 5 | YEAR 10 | YEAR 20 | YEAR 30 |
|---|---|---|---|---|---|---|---|---|
| Cumulative Net Cash Flow | $1,686 | $3,823 | $6,432 | $9,531 | $13,143 | $19,651 | $34,042 | $60,237 |
| Cumulative Appreciation | $6,000 | $12,240 | $18,730 | $25,480 | $32,500 | $41,040 | $53,682 | $72,394 |
| Total Net Profit if Sold | - | $1,309 | $9,548 | $18,158 | $27,158 | $78,674 | $224,020 | $454,393 |
| Annualized Return (IRR) | - | 10.9% | 15.7% | 17.6% | 18.4% | 18.6% | 17.5% | 16.9% |
InvestNet, LLC and its associated agents are licensed REALTORS with Collier & Associates. Available properties on the InvestNet website may be listed by other brokerages outside of Collier & Associates.
Agents may receive a commission as a result of real estate transactions completed through the InvestNet platform.
While some properties have predictable historical returns, past performance is not a guarantee of future results. Some newly built properties may include proforma financials based on assumed gross rents and costs, but actual results may vary. By using this website, you understand you alone remain responsible for your own due diligence.
Contact a member of our team to learn more about our process and how we can help you achieve your real estate acquisition goals.
