| Property Information | |||
|---|---|---|---|
| Purchase Price | $ | Number of Units | |
| Down Payment (%) | Loan Amount ($) | 750000 | |
| Income Analysis | |||
|---|---|---|---|
| Gross Potential Rent (Monthly) | $ | Annual Gross Potential Rent | 180000 |
| Vacancy Rate (%) | Other Income (Monthly) | $ | |
| Effective Gross Income (Annual) | 177000 | ||
| Operating Expenses (Annual) | |||
|---|---|---|---|
| Property Taxes | $ | Insurance | $ |
| Utilities | $ | Maintenance | $ |
| Management Fee (%) | Total Operating Expenses | 42880 | |
| Key Financial Metrics | |||
|---|---|---|---|
| Net Operating Income (NOI) | 134120 | Cap Rate (%) | 13.41 |
| Gross Rent Multiplier (GRM) | 5.56 | Price per Unit | 100000 |
| Debt Service Analysis | |||
|---|---|---|---|
| Interest Rate (%) | Amortization (Years) | ||
| Annual Debt Service | 54024 | Debt Service Coverage Ratio | 2.48 |
| Returns Analysis | |||||
|---|---|---|---|---|---|
| Cash Flow Before Tax | 80096 | Cash-on-Cash Return (%) | 32.04 | Years to get out | 10 |