| Holding Strategy | |||
| Purchase price | $276,086 | $276,086 | |
| Initial Investment | $276,086 | $276,086 | |
| Purchase price | $276,086 | $276,086 | |
| Purchase price | $276,086 | $276,086 | |
| Additional Metrics: | |||
| Annualized Return | 11.3% | 11.3% | |
| Cap Rate | 7.3% | 8.3% | |
| Gross Yield | 10.3% | 12.3% | |
| Cash Flow | $5,117 | $5,117 | |
| Cash on Cash | $5,117 | $5,117 | |
| Appreciation | 11.3% | 11.3% |