Results

Down Payment: $400,000

Annual Income: $265,200

Monthly Mortgage Payment: $9,084.62

Total Loan Payment (30 years): $3,270,463

ROI: 11.05%

LTV: 80.00%

Cash Flow: $44,184

Cash-on-Cash Return: 11.05%

Cap Rate: 13.26%

Break-even Ratio: 83.34%

DSCR: 2.43

Internal Rate of Return (IRR): 11.05%

Price per Square Foot (PSF): $200

Operating Expense Ratio (OER): 30%

Rent-to-Value Ratio (RV Ratio): 1.05%

Equity Build-Up: $10,000

Loan Constant: 0.15

Capital Gains (Exit Strategy): $200,000

Sensitivity (Mortgage Rate): 1% | Rent: +$500 | Tax: +0.5%