Single-family residence buy & hold investment in Independence

[Nicholas Sheridan, Jr.]

Investment Info:

Single-family residence buy & hold investment in Independence.

Purchase price: $112,502
Cash invested: $32,004

3 bed 2 bath with 4th non conforming bedroom

16.50% COC Return with a monthly cash flow of $440

Calculations are based on: Vacancy Rate: 6%, Maintenance & Repairs: 6%, Property Management: 5%, CapEx Oh **** Fund: 5%