Property
Financing
1.00% ($1,850.00)
%
20.00% ($37,000.00)%
%
1.00% ($1,480.00)%
3.00% ($5,550.00)Income & Expenses
%
5.00% ($100.00/mo)%
8.00% ($152.00/mo)%
5.00% ($100.00/mo)%
5.00% ($100.00/mo)%
$2,035.00/yr · $169.58/mo%
$1,850.00/yr · $154.17/mo%
2.50% ($50.00/mo)Monthly cash flow
$101.15
Minimum target: $100/door/month
Cap rate (all-in)
6.35%
NOI after reserves ÷ purchase + rehab + closing + cash points
Cash-on-cash return
1.64%
Total out of pocket
$74,030
Earnest money (due at contract)$1,850
Cash due at closing$42,180
Rehab (cash)$30,000