Purchase Price
$1,100,000.00
Projected Gross Rental Revenue
$176,400.00
Property Management Fee - 20%
$35,280.00
Property Taxes + Insurance
$13,735.08
Total Operating Expenses
$81,355.08
Summary & Performance Metrics
Current Appraised Value
$2,000,000.00
ROI (Return On Investment)
49.65%