Purchase
Loan
Repairs
Income (Required)
Recurring Operating Expenses
Sell (Required)
There was an error with your calculation.
Analysis Confidence
Moderate Confidence
Result
| Return (IRR) | 16.19% |
|---|---|
| Total Profit when Sold | $523,547.85 |
| Cash on Cash Return | 918.5% |
| Capitalization Rate | 7.03% |
| Total Rental Income | $673,908.99 |
| Total Mortgage Payments | $287,784.00 |
| Total Expenses | $201,527.81 |
| Total Net Operating Income | $472,381.18 |
Mortgage
Vacancy
Management
Property Tax
Insurance
HOA
Maintenance
Other Cost
| FIRST YEAR INCOME AND EXPENSE | ||
|---|---|---|
| MONTHLY | ANNUAL | |
| Income | $2,200.00 | $26,400.00 |
| Mortgage Pay | $1,199.10 | $14,389.20 |
| Vacancy | $110.00 | $1,320.00 |
| Management Fee | $0.00 | $0.00 |
| Property Tax | $250.00 | $3,000.00 |
| Total Insurance | $125.00 | $1,500.00 |
| HOA | $0.00 | $0.00 |
| Maintenance Cost | $208.33 | $2,500.00 |
| Other Cost | $41.67 | $500.00 |
| Cash Flow | $265.90 | $3,190.80 |
| Net Operating Income (NOI) | $1,465.00 | $17,580.00 |
