Jason Hartman's PropertyCast

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%

See more on this property

Bed/Bath: 3/2 Square Feet: 1,466 ($76/sq ft) Rent: $995

Assumptions: Vacancy Rate: 8% Management Fee: 10% Maintenance: 5% Interest Rate: 4.75% Downpayment: 25%

Expected Cash Flow: $146/mo Expected Cash on Cash: 5% Expected Total ROI: 29%

See more on this property

Bed/Bath: 3/2
Square Feet: 1,466 ($76/sq ft)
Rent: $995

Assumptions:
Vacancy Rate: 8%
Management Fee: 10%
Maintenance: 5%
Interest Rate: 4.75%
Downpayment: 25%

Expected Cash Flow: $146/mo
Expected Cash on Cash: 5%
Expected Total ROI: 29%

See more on this property

Bed/Bath: 3/1 Square Feet: 1,152 ($87/sq ft) Rent: $825

Assumptions: Vacancy Rate: 8% Management Fee: 8% Maintenance: 5% Interest Rate: 4.75% Downpayment: 25%

Expected Cash Flow: $153/mo Expected Cash on Cash: 6% Expected Total ROI: 29%

See more on this property

Bed/Bath: 3/1
Square Feet: 1,152 ($87/sq ft)
Rent: $825

Assumptions:
Vacancy Rate: 8%
Management Fee: 8%
Maintenance: 5%
Interest Rate: 4.75%
Downpayment: 25%

Expected Cash Flow: $153/mo
Expected Cash on Cash: 6%
Expected Total ROI: 29%

See more on this property

Square Feet: 1,971 ($117/sq ft) Rent: $2,000

Assumptions: Vacancy Rate: 8% Management Fee: 8% Maintenance: 3% Interest Rate: 5% Downpayment: 25%

Expected Cash Flow: $362/mo Expected Cash on Cash: 7% Expected Total ROI: 31%

See more on this property

Square Feet: 1,971 ($117/sq ft)
Rent: $2,000

Assumptions:
Vacancy Rate: 8%
Management Fee: 8%
Maintenance: 3%
Interest Rate: 5%
Downpayment: 25%

Expected Cash Flow: $362/mo
Expected Cash on Cash: 7%
Expected Total ROI: 31%

See more on this property

1,499 sq ft ($73/sq ft)

$1,100/mo rent

Assumptions: Vacancy Rate: 8% Management Fee: 8% Maintenance: 5% Interest Rate: 4.75% Downpayment: 25%

Expected Cash Flow: $308/mo Expected Cash on Cash: 11% Expected Total ROI: 34%

See more on this property

1,499 sq ft ($73/sq ft)

$1,100/mo rent

Assumptions:
Vacancy Rate: 8%
Management Fee: 8%
Maintenance: 5%
Interest Rate: 4.75%
Downpayment: 25%

Expected Cash Flow: $308/mo
Expected Cash on Cash: 11%
Expected Total ROI: 34%

See more on this property

This is a 5 bedroom, 2 bath property, originally built in 1969. The 1,761 square foot home has a cost per square foot of $51.

Rent: $1,095 (1.29% RV) Estimated Cash Flow: $346 Cash Flow based on estimated 25% down, 8% vacancy, 8% management fee, 8% maintenance.

Find More Information Here

*Information is not guaranteed and investors should do their own research, get professional advice and conduct due diligence prior to investing.