๐ Property Details
Purchase
$
$
$
Income
$
wks
Annual Expenses
%
$
$
$
$
๐ Investment Analysis
Net Rental Yield
4.8%
โ
Good yield
0%3% Fair5% Good8%+
๐ Gross Yield7.2%
๐ Net Yield4.8%
๐ต Annual Gross Income$21,600
๐ธ Annual Expenses$7,200
โ
Annual Net Income$14,400
๐
Monthly Cash Flow$1,200
๐ฐ Cash-on-Cash Return21.8%
โฑ๏ธ Payback Period4.6 yrs
Total Invested
$65,000
Annual ROI
21.8%
Gross/mo
$1,800
Net/mo
$1,200