Deal Inputs


Results

Total Cash Invested$108,000
Net Operating Income (NOI)$31,200
Annual Debt Service$23,951
Annual Cash Flow$7,249

Cash-on-Cash Return

6.71%

Moderate — may be acceptable for appreciation plays

Cap Rate

7.80%

Free — includes projections, scenarios & lender reports

Powered by DealForge™