INVESTMENT TYPE & roi

SINGLE FAMILY RESIDENCE

ROI 10.02% or
$1,050 month rent

Purchase price (fully renovated):  $85,000 USD
Gross Annual Income: $12,600
Property Taxes: $1,433
Insurance: $600
Property Management: $1,260
Vacancy (4%): -$504
Maintenance (5%): $600
Net Operating Income: $8,514
Cash on Cash return: 10.02%

MULTI FAMILY DUPLEX (leveraged)

ROI 13.48% or
$2200 month rent

Purchase price (fully renovated):  $179,000 USD
Downpayment: $53,700
Gross Annual Income: $26,400
Property Taxes: $1,367
Insurance: $1,800
Property Management: $2,640
Vacancy (4%): -$1,056
Maintenance (5%) & Utilities: $2,400
Net Operating Income: $7,237  
Cash on Cash return: 13.48%

MULTI FAMILY 4 PLEX
(leveraged)

ROI 7.54% or
$3,600 month rent

Purchase price (fully renovated):  $299,000 USD
Downpayment: $89,700
Gross Annual Income: $43,200
Property Taxes: $1,406
Insurance: $2,160
Property Management: $4,320
Vacancy (4%): -$1,748
Maintenance (5%) & Utilities: $4,801
Net Operating Income: $30,502
Cash on Cash return: 7.54%

PORTFOLIO (97 SFR UNITS)

ROI 21.05% or
$82,450 month rent

Purchase price (fully renovated):  $3,880,000 USD
Gross Annual Income: $989,400
Property Taxes: $98,940
Insurance: $49,470
Property Management: $98,940
Vacancy (4%): $19,788
Maintenance (5%): $49,470
Net Operating Income: $672,792
Cash on Cash return: 17.34%
IRR: 21.05%