Create Equity

Using the Example Below

Current Situation          Potential Addition

MV 477                           MV 477+270=747 using 7.5% cap rate

Mtg 385                          Mtg 385+185

Equity 92                        Equity 177K

Reason for the 200K rental unit income 1500/month

So 1500X12=18000

10% cap rate 180K value increase

5% cap rate 360K value increase