Purchase Price

1k
1m

Monthly Rent  

300
10k
  • Purchase Price  
  • Down payment (20%)  
  • Loan (80%)  
  • Interest Rate  
  • Length of loan  
  • Monthly Principal and Interest  
  • Closing Costs (Purchase)  
  • Rehab Cost  
  • After Repair Value  
  • Property State  
  • Up-Front cash Investment:   $ 0
  • 1 Year Cash Flow:   $ 0
  • 5 Year Cash Flow:   $ 0
  • 10 Year Cash Flow:   $ 0

Annual Cash Flow  

Annual NOI  

Cash on Cash Return  

Cap Rate  

50% Rule  

1% Rule