Purchase Price: $960,000

Purchase Date: March, 2014

Rent/week: $1,320 starting rent

Rental Yield: 7.2%

Cashflow after tax: +$14,000 Aft YR1 Tax

Market Growth Rate: 8.12% over the last 12 months

Current Valuation: $1,180,000 based on recent comparable sales Apr, 2017

Cash-on-Cash Return: 24 months