Jerry – Case Study
23 Oct
Previous
Next
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%
Project Details
Client: Jerry
Finishing Touches Partner Since: 2010
Maximize Your Investment: Contact Us
Return on Investments
Gemini Dr. – 81%
Clover Valley Dr. – 135.79%
Wilmington Dr. – 75%
Pleasant Valley Rd. – 75%
Montclair Rd. – 135.79%
Via Del Rey. – 75%