top of page
ONE-HURON-ST-27-7TH-FLR-TERRACE-P3-FINAL-HIGH-RES.webp

Case Studies

Real World Examples

*The following projected income is for demonstration purposes only and cannot be warranted.

Calgary

Calgary AB, Canada

Purchase Price: $199,900

Down Payment: $40,000

Closing Costs & Renovation: $3,000

Monthly Expenses: $1,607

Fair Market Value in 5 Years: $275,000

Gross Monthly Income: $2,000

Net Monthly Income: $393

Projected 5 Year Profit: $23,580 Rental Income + $72,000 Appreciation

e83a0dee544df3e0ca5744a9c08bcca9-uncropped_scaled_within_1536_1152 (1).webp

Miami FL, United States

Purchase Price: $298,500

Down Payment: $59,700

Closing Costs & Renovation: $12,000

Monthly Expenses: $2,100

Fair Market Value in 5 Years: $350,000

Gross Monthly Income: $2,500

Net Monthly Income: $400

Projected 5 Year Profit: $24,000 Rental Income + $39,500 Appreciation

82031b6f6d03b6ab35271bf34d16f439.jpg

Dubai, United Arab Emirates

Purchase Price: $218,546

Down Payment: $54,637

Closing Costs & Renovation: $12,000

Monthly Expenses: $1,400

Fair Market Value in 5 Years: $275,000

Gross Monthly Income: $2,500

Net Monthly Income: $1,100

Projected 5 Year Profit: $66,000 Rental Income + $44,454 Appreciation

Calgary

Calgary AB, Canada

Purchase Price: $525,000

Down Payment: $105,000

Closing Costs & Renovation: $3,000 

Monthly Expenses: $2,764

Fair Market Value in 5 Years: $600,000

Gross Monthly Income: $3,300

Net Monthly Income: $536

Projected 5 Year Profit: $32,160 Rental Income + $72,000 Appreciation

bottom of page