| Illustration of Possible Return on Investment | |||
| Purchase
of single family home $300,000 Excludes equity position, tax benefits, vacancy, rent increases |
|||
| At End of 5 Years - 30 Year Loan - 20% Down | |||
6%
Appreciation |
12%
Appreciation |
15%
Appreciation |
|
Total
cash invested |
$65,000 |
$65,000 |
$65,000 |
Gain
on appreciation |
$101,648 |
$228,703 |
$303,407 |
Cash
Flow |
($13,200) |
($13,200) |
($13,200) |
Total
Value Increase |
$88,448.00 |
$215,503.00 |
$290,207.00 |
ROI
average per year |
27.21% |
66.31% |
89.29% |
| At End of 10 Years - 30 Year Loan - 20% Down | |||
6%
Appreciation |
12%
Appreciation |
15%
Appreciation |
|
Total
cash invested |
$65,000 |
$65,000 |
$65,000 |
Gain
on appreciation |
$237,254 |
$631,754 |
$913,667 |
Cash
Flow |
($26,400) |
($26,400) |
($26,400) |
Total
Value Increase |
$210,854.00 |
$605,354.00 |
$887,267.00 |
ROI
average per year |
32.44% |
93.13% |
136.50% |
Investors | Single Family Homes | Multi Family Properties
Worksheet courtesy of Larry Hawkins Real Estate in Fresno, CA.
© 2010
Larry Hawkins Real Estate. All rights reserved.