Buy & Hold Projections

Rentals › 207 Lorine St › Projections

Portfolio‑Style Projection

Sample 10‑year projection

10‑year cash flow / equity growth chart placeholder

Year	Gross Rent	NOI	Cash Flow	Equity	ROI
1	$26,880	$11,400	-$11,904	$73,000	-37.5%
5	$29,262	$12,880	-$8,200	$110,000	-4.0%
10	$33,000	$15,200	-$2,500	$155,000	18.0%