Purchase Price: $877,000

Purchase Date: 01/05/2014

Rent/week: $980 total (Side A: $490 / Side B: $490)

Rental Yield: 5.8%

Cashflow after tax: +$5,581 Aft YR1 Tax

Annual Market Growth Rate: 7.14%

Current Valuation: $1,056,000 – $1,250,000 based on recent comparable sales Apr, 2017