Running 73 has lost $3,309.97 since purchase and the market added an estimated $14,650.00, but buying and a sale would cost $22,859.00, so a sale today would land at −$11,518.97.
You put in$59,500.00Paid out so far$10,000.00Bought Jul 1, 2025 for$268,000.00
Earned, last 12 months73 Juniper Lanefrom the books
−$1,299.58
−2.2% of the $59,500.00 put in · −5.9% from cash alone
−5.9% from cash alone
−$3,490.20 cash kept$2,190.62 principal paid down
If we sold today · estimateValue sources (3)
73 Juniper Lane
RedfinSep 1
$283,900.00
ZillowSep 1
$281,400.00
Magnolia Home Loans
no value yet
Average used
$282,650.00
−$11,518.97
+$5,440.03 before the 6% cost to sell
−$12,693.97Zillow, $281,400.00
−$10,343.97Redfin, $283,900.00
$12,254.22 under break-even on 73
Where it came from
from the booksestimate
Running the house−$3,309.97
Cash kept−$5,865.88
Principal paid+$2,555.91
The market
Value change+$14,650.00
Buying, refinancing and selling−$22,859.00
Cost to buy−$5,900.00
Refinance$0.00
Cost to sell, 6%−$16,959.00
If we sold today−$11,518.97
Where it came from
from the booksestimate
73 Juniper Lane
Running the house
The market
Buying, refinancing and selling
Cash kept
Principal paid down
Value change since purchase
Cost to buy
Refinance costs
Cost to sell, 6%
If we sold today
−$5,865.88
+$2,555.91
+$14,650.00
−$5,900.00
$0.00
−$16,959.00
−$11,518.97
−$3,309.97
−$22,859.00
Month by month
cash keptcash lostprincipal paid
Month by month
cash keptcash lostprincipal paid
73 Juniper Lane
What to watch
73 Juniper Lane
What to watch
Rooms let today
2 of 3
Monthly rent roll
$2,100.00
Rent minus running costs
$20,476.72last 12 months
Mortgage coverage
1.20×1.00×
Empty room-months it can absorb
about 9a year
Rooms let today
2 of 3
Monthly rent roll
$2,100.00
Rent minus running costs
$20,476.72last 12 months
Mortgage coverage
1.20×1.00×
Empty room-months it can absorb
about 9a year
12-month detail: rent collected $30,489.50, the Room w/ Shared Bath lease ends Dec 31, 2026
Rent collected
$30,489.50
Running costs
$10,012.78utilities $4,548.72, taxes $2,685.10, insurance $1,295.00, upkeep and other $1,483.96
Share of rent on running costs
32.8%
Rent paid by an owner, today
-
Lease ending soon
1 leaseRoom w/ Shared Bath, Dec 31, 2026
Rent collected
$30,489.50
Running costs
$10,012.78utilities $4,548.72, taxes $2,685.10, insurance $1,295.00, upkeep and other $1,483.96
Share of rent on running costs
32.8%
Rent paid by an owner, today
-
Lease ending soon
1 leaseRoom w/ Shared Bath, Dec 31, 2026
For the record: annual return −14.2%, multiple 0.81×
Annual return
−14.2%a year at the average value, held 15 months, −15.7% to −12.8% across the value range
Multiple
0.81×1 + (−$11,518.97 ÷ $59,500.00)
Annual return
−14.2%a year at the average value, held 15 months, −15.7% to −12.8% across the value range
Multiple
0.81×1 + (−$11,518.97 ÷ $59,500.00)
Check the inputs: 2 items, 73 Juniper Lane has no lender value yet, so its value averages two sources
73 Juniper Lane has no lender value yet, so its value averages two sources. Open properties
28 ledger rows across both houses have no category, so none of them are counted in these figures. Review in the ledger