Cashflow Analysis
Cash on Cash
0.0%
0.0% Total ROI
Monthly Cashflow
$0
0.0% Cap Rate
DSCR Ratio
0.00
Yearly Cashflow
$0
Purchase Costs
Purchase Price$120,000
Down Payment$24,000
Closing/Loan Costs$5,500
Rehab$0
Total Entry Costs$29,500
Monthly Costs
Monthly Rent$1,500
Mortgage Payment-$594
Taxes-$100
Insurance-$100
Maintenance-$175
Capital Expenditure-$150
Property Management-$120
Vacancy-$120
Total Monthly Expenses$1,359
Deal Details
Financing
$
%
%
$
$
Income
$
Operating Expenses
$
$
$
%
%
%