🏠 Property Details
Purchase
$
$
$
Income
$
wks
Annual Expenses
%
$
$
$
$
📊 Investment Analysis
Net Rental Yield
4.8%
✅ Good yield
0%3% Fair5% Good8%+
📈 Gross Yield7.2%
📉 Net Yield4.8%
💵 Annual Gross Income$21,600
💸 Annual Expenses$7,200
✅ Annual Net Income$14,400
📅 Monthly Cash Flow$1,200
💰 Cash-on-Cash Return21.8%
⏱️ Payback Period4.6 yrs
Total Invested
$65,000
Annual ROI
21.8%
Gross/mo
$1,800
Net/mo
$1,200