Results

Down Payment: $40,000

Annual Income: $24,000

Monthly Mortgage Payment: $1,000

Total Loan Payment (30 years): $360,000

ROI: 10.00%

LTV: 80.00%

Cash Flow: $12,000

Cash-on-Cash Return: 20.00%

Cap Rate: 12.00%

Break-even Ratio: 50.00%

DSCR: 1.50