Project Overview

Gemini Dr.

– Purchase Price: $65,000
– Refi Appraisal: $95,000
– Out of Pocket: $19,344
– Unrealized Capital Gains: $9,340
– Annual Cash Flow: $6,264
– Return on Capital Gains: 48.3%
– Cash on Cash Return: 32.4%

Clover Valley Dr.

– Purchase Price: $73,000
– Refi Appraisal: $118,000
– Out of Pocket: $22,226
– Unrealized Capital Gains: $12,154
– Annual Cash Flow: $4,800
– Return on Capital Gains: 54.7%
– Cash on Cash Return: 21.6%

Wilmington Dr.

– Purchase Price: $77,000
– Refi Appraisal: $112,000
– Out of Pocket: $19,773
– Unrealized Capital Gains: $12,384
– Annual Cash Flow: $6,540
– Return on Capital Gains: 62.6%
– Cash on Cash Return: 33.1%

Pleasant Valley Rd.

– Purchase Price: $57,500
– Refi Appraisal: $105,000
– Out of Pocket: $19,310
– Unrealized Capital Gains: $16,530
– Annual Cash Flow: $6,336
– Return on Capital Gains: 85.6%
– Cash on Cash Return: 32.8%

Montclair Dr.

– Purchase Price: $69,000
– Refi Appraisal: $113,000
– Out of Pocket: $33,859
– Unrealized Capital Gains: $2,303
– Annual Cash Flow: $2,460
– Return on Capital Gains: 6.8%
– Cash on Cash Return: 7.3%

Via Del Rey

– Purchase Price: $56,000
– Refi Appraisal: $116,000
– Out of Pocket: $21,680
– Unrealized Capital Gains: $29,520
– Annual Cash Flow: $4,920
– Return on Capital Gains: 136.2%
– Cash on Cash Return: 22.7%