View this email in your browser
11 SFR Investment Opportunities | September 21st, 2022
- Price: $75,000
- 3 bedrooms, 2 bathrooms
- Estimated rental income: $1,350
- Annual expected net cash flow: $4,398
- Expected cash on cash return year 1:
19.12%
- Expected cash on cash return year 5:
25.49%
- Expected total out of pocket costs*:
$23,000
- New* - View return projections in our interactive calculator
- Price: $90,000
- 5 bedrooms, 2 bathrooms
- Estimated rental income: $1,428
- Annual expected net cash flow: $3,830
- Expected cash on cash return year 1:
14.40%
- Expected cash on cash return year 5:
20.14%
- Expected total out of pocket costs*:
$26,600
- New* - View return projections in our interactive calculator
- Price: $90,000
- 3 bedrooms, 1 bathrooms
- Estimated rental income: $1,314
- Annual expected net cash flow: $2,971
- Expected cash on cash return year 1:
11.17%
- Expected cash on cash return year 5:
16.39%
- Expected total out of pocket costs*:
$26,600
- New* - View return projections in our interactive calculator
- Price: $119,900
- 2 bedrooms, 2 bathrooms
- Estimated rental income: $1,550
- Annual expected net cash flow: $2,446
- Expected cash on cash return year 1:
7.24%
- Expected cash on cash return year 5:
12.01%
- Expected total out of pocket costs*:
$33,776
- New* - View return projections in our interactive calculator
- Price: $94,900
- 5 bedrooms, 1 bathrooms
- Estimated rental income: $1,367
- Annual expected net cash flow: $2,993
- Expected cash on cash return year 1:
10.77%
- Expected cash on cash return year 5:
15.97%
- Expected total out of pocket costs*:
$27,776
- New* - View return projections in our interactive calculator
- Price: $89,900
- 3 bedrooms, 2 bathrooms
- Estimated rental income: $1,281
- Annual expected net cash flow: $2,730
- Expected cash on cash return year 1:
10.27%
- Expected cash on cash return year 5:
15.35%
- Expected total out of pocket costs*:
$26,576
- New* - View return projections in our interactive calculator
- Price: $169,900
- 3 bedrooms, 3 bathrooms
- Estimated rental income: $1,999
- Annual expected net cash flow: $1,978
- Expected cash on cash return year 1:
4.32%
- Expected cash on cash return year 5:
8.78%
- Expected total out of pocket costs*:
$45,776
- New* - View return projections in our interactive calculator
- Price: $240,000
- 6 bedrooms, 3 bathrooms
- Estimated rental income: $2,787
- Annual expected net cash flow: $2,516
- Expected cash on cash return year 1:
4.02%
- Expected cash on cash return year 5:
8.56%
- Expected total out of pocket costs*:
$62,600
- New* - View return projections in our interactive calculator
- Price: $425,000
- 3 bedrooms, 2 bathrooms
- Estimated rental income: $4,500
- Annual expected net cash flow: $1,174
- Expected cash on cash return year 1:
1.10%
- Expected cash on cash return year 5:
5.31%
- Expected total out of pocket costs*:
$107,000
- New* - View return projections in our interactive calculator
That's it for now! If you have any feedback or suggestions, feel free to reply directly to this email.
-Erik (on behalf of The Rental Wire)
*Cash-on-cash returns assume 20% down, do not include equity / expected appreciation. Projections include maintenance, capex, property management, insurance, taxes, vacancy, closing costs, and incremental one-time cost of ~14% of listing price for renovation / repairs (conservative assumptions). Estimates only, not investment advice.
Want even more SFR investment opportunities? Learn about our premium newsletter
Was this email forwarded to you? You can join our list here
Unsubscribe
The Rental Wire