Purchase Price: $49,950

Monthly Rent: $775.00


Monthly Expenses:

  • Property Management (10%): $77.50
  • Insurance: $65.00
  • Taxes: $104.68
  • Maintenance/Vacancy (6%): $46.50


Monthly Cash Flow: $481.32

Approximate Cash Purchase ROI: 11.56%