Parameters
Property Details
Income
Monthly Expenses
Investment Grade
Based on Cash-on-Cash Return
C
Monthly Cash Flow$289
Cash-on-Cash Return7.53%on $46,000 invested
Cap Rate7.80%
Monthly Mortgage (P&I)$1,011
Gross Rent Multiplier9.26
10-Year Cash Flow
Projection Schedule
| Year | Annual Cash Flow | Cumulative Cash Flow | Equity Built (Paydown) |
|---|---|---|---|
| 1 | $3,464 | $3,464 | $1,788 |
| 2 | $3,896 | $7,361 | $3,696 |
| 3 | $4,337 | $11,698 | $5,732 |
| 4 | $4,786 | $16,484 | $7,905 |
| 5 | $5,245 | $21,729 | $10,222 |
| 6 | $5,712 | $27,441 | $12,695 |
| 7 | $6,189 | $33,631 | $15,334 |
| 8 | $6,676 | $40,306 | $18,149 |
| 9 | $7,172 | $47,479 | $21,153 |
| 10 | $7,678 | $55,157 | $24,358 |