Feb 5, 2020
Bed/Bath: 3/1.5
Square Feet: 1,500 ($77/sq ft)
Rent: $875
Assumptions:
Vacancy Rate: 8%
Management Fee: 8%
Maintenance: 5%
Interest Rate: 4.75%
Downpayment: 25%
Expected Cash Flow: $133/mo
Expected Cash on Cash: 5%
Expected Total ROI: 28%