Loading...
Property tax, insurance, maintenance, management
Your cash investment
Annual mortgage payments (P&I)
Cap Rate
6.72%
Net Operating Income (NOI)
$33,600
Cash-on-Cash Return
9.60%
Annual Cash Flow
$9,600
Monthly Cash Flow
$800
Effective Gross Income
$45,600
Gross Rent Multiplier
10.42
Debt Coverage Ratio
1.40
Expense Ratio
26.32%
Break-Even Ratio
78.95%