Purchase Price: $786,280

Purchase Date: December, 2013

Rent/week: $1,000 total (Side A: $500 / Side B: $500)

Rental Yield: 6.6%

Cashflow after tax: +$21,616 Aft YR1 Tax

Market Growth Rate: 11.11% over the last 12 months

Current Valuation: $1,064,000 based on recent comparable sales Apr, 2017

Cash-on-Cash Return: 8 months