$86,855
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$38,701
Profit
Revenue
$86,855
Operating Expenses
$24,371
Operating Income
$62,484
Mortgage & Taxes
$101,185
Profit (Cash Flow)
-$38,701
$355,750
Cash Investment
Down Payment
$300,000
Renos & Furnishing
$10,750
Closing Costs
$45,000
Total
$355,750
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-10.87%
Cap Rate
4.16%