[contact-form-7 404 "Not Found"]
Contact Prizma Capital
I'm interested in this property
Total cost: $46,900 Rent: $775

1765 Torrey

Fayetteville, NC 28301

About the property

Bedrooms - 3
Baths - 1
Property Size - 975 Sqft
PLAY PROPERTY MOVIE
view more details & full Analysis

Analysis over time

2% Year

Expense Increase

3% Year

Income Increase

5% Year

Property Value Increase

Projected Analysis
Full Analysis
Full Analysis
Total Annual Income
Total Annual Expenses
Net Operating Income
Cash on Cash ROI
Property Value
Total Profit if Sold
Annualized Total Return
2017
8,700
3,626
5,074
%
41,370
-456
-0.97%
2018
8,961
3,699
5,262
11.22%
43,439
6,875
7.08%
2019
9,230
3,773
5,457
11.64%
45,611
14,504
9.39%
2020
9,507
3,848
5,658
12.06%
47,892
22,443
10.27%
2021
9,792
3,925
5,867
12.51%
50,287
30,705
10.60%