Turnkey Real Estate Investing Blog

Nate Nead February 27, 2019

There are multiple ways to make money through real estate

Christian Allred June 28, 2018

Common Client Scenarios & Situations Leveraging rental property investing to

Nate Nead May 26, 2018

This report is part of a series covering cryptocurrency investing.

Nate Nead May 24, 2018

Structuring unitranche deals have gained traction in both the US

Nate Nead April 15, 2018

Our experienced commercial and retail real estate investment team provides

Nate Nead January 29, 2018

Cryptocurrencies and the blockchain ledger are changing the way companies

Nate Nead May 24, 2016

When we do deals, they are almost always proprietary. We

FINANCIAL PERFORMANCE	YEAR 1	YEAR 2	YEAR 3	YEAR 4	YEAR 5	YEAR 10	YEAR 20	YEAR 30

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%

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%

Turnkey Real Estate