Total Annual Return 19.5% 20 Years

[Jeff S.]

Assumptions

Investment: $52,509 (PP 52,000+CC 509)

Return from rents 136,215

Average noi 20 years 12.15

http://www.biggerpockets.com/files/user/Jeff1/file/net-operating-income-20-yrs-duplex

Appreciation
Core Logic Appraisal (Credit Union) 215,000
Purchase price 52,000
Appreciation 163,000

Compounded annual return from appreciation 7.35%
Average return from rents 12.15

Total return 19.5