Sample report
3 bed, 2 bath house · Conway, SC
The rent pays every cost and leaves $1,296 a month.
Strong deal
Estimated value $250,000
Monthly cash flow $1,296 Cash flowing
Cap rate 6.2% Strong yield Net income as a share of the price
Monthly rent $1,950
Net income a year $15,553
Appreciation 3.0% a year Estimate
Costs a year
- Property tax, at the 6 percent rate a rental pays $2,050
- Insurance $1,800
- Management, 8% of the rent $1,872
- Maintenance reserve $2,125
Total $7,847
- The rent is about three times the costs.
- Property tax is figured at the 6 percent rate a rental pays.
- Insurance quotes vary street to street. Get one before you offer.
A sample house with example numbers, figured the way the analyzer figures them. Bought with cash, so no loan is shown. Your report uses the address you enter.





