Investment Summary

Purchase Price

Upfront Cost

Rent Estimate

Monthly NOI: 595.3333333333333

Cap Rate: 7.6

Cash On Cash: 14.702127659574469

Ongoing operating costs

Property Taxes/year

Insurance/month

Maintenance/month

Vacancy Expense 50

Property Management Expense

Total Monthly Expenses: 404.6666666666667

Mortgage/month

PMI/month

.75% of loan amount: 47

Acquisiton Costs

Down Payment

Closing Costs

Interest Rate

Downpayment Percentage

Cash Flow Calculations

Short TermMonthly income after PITI: 351.66666666666674

Medium Term: 230.33333333333326

Long Term: 135

Morgtage Link Results

Final Report

Yearly Income

Gross yearly income: 12000

Yearly Expenses

Property Taxes: 1700

Property Insurance: 516

Maintenance: 840

Vacany: 600

Property Management: 1200

Yearly Expenses without mortgage: 4856

Yearly Morgtage: 4380

Yearly Expenses with mortgage: 4784.666666666667

Monthly Income

Total monthly income: 1000

Monthly Expenses

Maint: 70

Taxes: 141.66666666666666

Insurance: 43

Vacany: 50

Property managment: 100

Total Monthly Expenses without mortgage: 404.6666666666667

Monlthy Morgtage: 365

Total Monthly Expenses with mortgage: 769.6666666666667