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