Property Details
1Purchase
2Income
3Expenses
4Projections
Investment Analysis
Cap Rate
3.73%
Annual ROI
Cash-on-Cash
-8.39%
After Financing
Gross Yield
6.00%
Before Expenses
DSCR
0.62
Debt Coverage
Monthly Cash Flow
Rental Income$4,000
Vacancy (5%)-$200
Mortgage (P&I)-$3,992
Property Tax-$667
Insurance-$125
HOA-$0
Maintenance-$200
Property Management (8%)-$320
Net Monthly Cash Flow-$1,503
Annual Cash Flow-$18,042
Cash Required
Down Payment (25%)$200,000
Closing Costs$15,000
Rehab/Renovation$0
Total Cash Needed$215,000
Loan Details
Loan Amount$600,000
Interest Rate7.00%
Loan Term30 years
Monthly Payment (P&I)$3,992
Performance Indicators
Net Operating Income (NOI)$29,860
Break-Even Occupancy32.79%
Rent-to-Value Ratio0.500%
LTV Ratio75.00%
Deal Quality Assessment
Cap Rate Score
Below Average
Cash Flow Quality
Weak
Loan Risk
High Risk