$47,000 sale price.

Yearly Rental Income: $9,540.00
($795/month)

Yearly Expenses Include

  • Property Insurance
  • Property Taxes
  • Vacancy/Repair Allowance
  • Property Management

TOTAL EXPENSES: $3,816.00
$5,724 Cash Flow means a 12.17% Net ROI