We are a network of premier real estate agents and top-performing REALTORS®. With a focus on real estate investors and single family buyers and sellers, there is a home for everyone.
At Estate.co, we specialize in guiding you through every step of your real estate journey.
Whether buying or selling, our expert team offers personalized service, market insights, and innovative solutions to ensure your success in the residential property market.
Trust Estate.co to turn your real estate goals into reality.
High-touch, High-quality Real Estate Services
Our clients are at the heart of everything we do. We take the time to understand your specific needs and objectives, providing personalized service that is both responsive and reliable.
Our team is always available to answer questions, provide updates, and offer guidance throughout the process.
We believe in building long-term relationships based on trust, transparency, and mutual success.
In a market that is constantly evolving, having a partner who can adapt and innovate is crucial. At Estate.co, our dedication to providing innovative real estate solutions ensures that our clients are always at the forefront of the industry, equipped to thrive in today’s dynamic market.
Search and find homes that match your unique criteria.
When you invest with us, you avoid the hassles and struggle of remotely sourcing and managing your investments. Gain immediate access to lucrative real estate investments in top-performing U.S. real estate markets.
Search and find homes that match your unique criteria.
Our innovative approach includes utilizing advanced data analytics to understand market trends and predict future shifts, ensuring our clients make informed decisions. We embrace the latest digital marketing techniques to showcase properties to a broader audience, maximizing visibility and attracting potential buyers. Additionally, our virtual tour offerings and immersive property presentations provide a seamless and engaging experience for both buyers and sellers, regardless of their location.
“Owning real estate is not only about prosperity but also about having a place to call home. ”
Simplifying Your Real Estate Experience with Comprehensive Support
$30,000
$30,000
$120,000
$30,000
$4,800
$34,800
INCOME ANALYSIS | YEAR 1 | YEAR 2 | YEAR 3 | YEAR 4 | YEAR 5 | YEAR 10 | YEAR 20 | YEAR 30 |
---|---|---|---|---|---|---|---|---|
Gross Scheduled Income | ||||||||
Less Vacancy Allowance | ||||||||
Gross Operating Income | ||||||||
Property Taxes | ||||||||
Insurance | ||||||||
Utilities | ||||||||
Homeowners Association | ||||||||
Maintenance Reserve | ||||||||
Property Management | ||||||||
Total Operating Expenses | ||||||||
Net Operating Income | ||||||||
Capitalization (Cap) Rate (%) | ||||||||
Less Mortgage Expense | ||||||||
CASH FLOW | ||||||||
Cash on Cash Return | 4.8% | 6.1% | 7.5% | 8.9% | 10.4% | 18.7% | 41.4% | 75.3% |
EQUITY ANALYSIS | YEAR 1 | YEAR 2 | YEAR 3 | YEAR 4 | YEAR 5 | YEAR 10 | YEAR 20 | YEAR 30 |
Property Value | $150,000 | $156,000 | $162,240 | $168,730 | $175,479 | $213,497 | $316,027 | $467,798 |
Plus Appreciation | $6,000 | $6,240 | $6,490 | $6,750 | $7,020 | $8,540 | $12,642 | $18,712 |
Less Mortgage Balance | $118,659 | $117,228 | $115,701 | $114,071 | $112,333 | $101,731 | $66,798 | $0 |
TOTAL EQUITY | $37,341 | $45,012 | $53,029 | $61,409 | $70,166 | $120,306 | $261,871 | $486,510 |
Total Equity (%) | 24% | 28% | 31% | 35% | 38% | 54% | 80% | 100% |
FINANCIAL PERFORMANCE | YEAR 1 | YEAR 2 | YEAR 3 | YEAR 4 | YEAR 5 | YEAR 10 | YEAR 20 | YEAR 30 |
---|---|---|---|---|---|---|---|---|
Cumulative Net Cash Flow | $1,686 | $3,823 | $6,432 | $9,531 | $13,143 | $19,651 | $34,042 | $60,237 |
Cumulative Appreciation | $6,000 | $12,240 | $18,730 | $25,480 | $32,500 | $41,040 | $53,682 | $72,394 |
Total Net Profit if Sold | - | $1,309 | $9,548 | $18,158 | $27,158 | $78,674 | $224,020 | $454,393 |
Annualized Return (IRR) | - | 10.9% | 15.7% | 17.6% | 18.4% | 18.6% | 17.5% | 16.9% |