Calculated Results
Annual Profit & Loss
Rent
?
$1,200
Vacancy
?
$98
Net Rent
?
$1,101
Taxes
?
$375
Insurance
?
$100
Repairs & Maintenance
?
$88
Property Management
?
$88
Leasing Fees
?
$100
Total Expenses
?
$751
Net Operating Income (NOI)
?
$350
Cap Rate
?
1.40%
Financed Returns
Interest Payment
$738
Return After Interest
?
-$384
Investment Amount (down payment)
?
$7,500
Financed Return (ROI)
?
-4.31%
Principal Paydown
$295
Net Cash Flow
?
$-618
Cash on Cash Return
?
-9.06%
After Tax Returns
Depreciation
?
$636
Taxable Income
?
$-1,024
Income Taxes
?
$-409
After Tax Return
?
$26
After Tax Return %
?
0.34%
After Tax Cash Flow
?
$-269
Cash on Cash after Tax
?
-3.60%
WANT TO DISCUSS YOUR RESULTS?
Book a meeting with us below to go over any questions you might have.