Purchase Price

Down Payment

$60,000

Mortgage Amount

$240,000

Interest Rate

Loan Duration

30 years

Closing Costs

Rehab Costs

Monthly Rent

Property management fee

Vacancy rate

Property Taxes

per year

Insurance

per year

HOA Fees

per year

Maintenance

per year

Other expenses

per year

Sale price

3.53% annual growth rate

Holding length

years

Sale expenses

Cash-on-Cash Return
1.54%
Capitalization rate (cap rate):
6.10%
Item
Annual
Income
$30,000
Mortgage Payments
-$17,267
Vacancy (8%)
-$2,400
Management Fee (10%)
-$3,000
Property tax
-$2,000
Insurance
-$1,300
HOA Fees
$0
Maintenance
-$3,000
Other costs
$0
Cash Flow
$1,033
Net Operating Income (NOI)
$18,300
Return (IRR):
13.19%
Total profit after sale:
$490,853
Total rental income:
$661,011
Total mortgage payments:
$345,341
Total expenses:
$169,283
Total net operating income:
$491,728
Scroll to reveal more
YearAnnual IncomeAnnual Mortgage PaymentsAnnual ExpensesAnnual Cash FlowCash-on-cash returnLoan BalanceTotal EquityNet Operating Income
0-$67,000$240,000$60,000
1$24,600$17,267$6,300$1,0331.54%$237,133$62,867$18,300
2$25,338$17,267$6,489$1,5822.36%$234,094$65,906$18,849
3$26,098$17,267$6,684$2,1473.21%$230,872$69,128$19,414
4$26,881$17,267$6,884$2,7304.07%$227,458$72,542$19,997
5$27,688$17,267$7,091$3,3304.97%$223,838$76,162$20,597
6$28,518$17,267$7,303$3,9485.89%$220,001$79,999$21,215
7$29,374$17,267$7,523$4,5846.84%$215,934$84,066$21,851
8$30,255$17,267$7,748$5,2407.82%$211,623$88,377$22,507
9$31,163$17,267$7,981$5,9158.83%$207,054$92,946$23,182
10$32,097$17,267$8,220$6,6109.87%$202,210$97,790$23,877
11$33,060$17,267$8,467$7,32710.94%$197,075$102,925$24,594
12$34,052$17,267$8,721$8,06412.04%$191,633$108,367$25,331
13$35,074$17,267$8,982$8,82413.17%$185,864$114,136$26,091
14$36,126$17,267$9,252$9,60714.34%$179,749$120,251$26,874
15$37,210$17,267$9,529$10,41315.54%$173,267$126,733$27,680
16$38,326$17,267$9,815$11,24416.78%$166,395$133,605$28,511
17$39,476$17,267$10,110$12,09918.06%$159,112$140,888$29,366
18$40,660$17,267$10,413$12,98019.37%$151,392$148,608$30,247
19$41,880$17,267$10,725$13,88720.73%$143,208$156,792$31,155
20$43,136$17,267$11,047$426,28822.12%$134,534$165,466$32,089
Total$661,011$345,341$169,283$490,853$491,728