Project Overview

Ash Street

– Purchase Price: $50,000
– Refi Appraisal: $93,500
– Out of Pocket: $32,000
– Unrealized Capital Gains: $11,500
– Annual Cash Flow: $6,408
– Return on Capital Gains: 24%
– Cash on Cash Return: 13.5%

Wildbriar

– Purchase Price: $71,000
– Refi Appraisal: $120,000
– Out of Pocket: $43,838
– Unrealized Capital Gains: $24,500
– Annual Cash Flow: $6,369
– Return on Capital Gains: 56%
– Cash on Cash Return: 14.6%