How much can you earn on your investment?

The average rental property is purchased for as little as $150,000 with most investors financing their property with as little as 20% down.

See an example of one of our many deals closed this year alone.

Investment Specifics

Return on Investment

Initial Investment

Purchase Price - $150,000.00

Down Payment (20%) - $30,000.00

Mortgage (80%) - $120,000.00

Passive Income

$508.00 Net Monthly Income

$6,096.00 Net Annual Income

20.32% Cash-on-Cash Return

Monthly Income

  • Rent - $1,400.00

Tax Benefits

$3,273.00 Annual depreciation

$982.00 Gains from depreciation

Monthly Expenses

  • Principal & Interest (Mortgage) - $544.00

  • Property Tax - $67.00 

  • Property Management Fee - $100.00

  • Insurance - $56.00

  • Maintenance - $125.00

Total - $892.00


$4,500 Annual appreciation

$11,578 Total Annual Return / 38.59% on Initial Investment

All information provided herein has been obtained from sources believed reliable, but may be subject to errors, omissions, change of price, prior sale, or withdrawal without notice. Lafayette Realty Group LLC and its affiliates make no representation, warranty or guaranty as to accuracy of any information contained herein. You should consult your advisors for an independent verification of any properties.

Copyright © 2020 My Florida Regional MLS DBA Stellar MLS. All rights reserved. The data relating to real estate for sale on this web site comes in part from the Internet Data Exchange Program of My Florida Regional MLS DBA Stellar MLS. Information provided is for consumer's personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Lafayette Realty Group LLC participates in the My Florida Regional MLS DBA Stellar MLS Internet Data Exchange (IDX) program, allowing display of other My Florida Regional MLS DBA Stellar MLS broker's listings on this site. However may not include all listings currently available. Information is deemed reliable but not guaranteed.

©2020 Lafayette Realty Group LLC all rights reserved.