Monthly Breakdown
Effective Gross Rent (after vacancy)—
Mortgage Payment (P&I)—
Property Tax—
Insurance—
Maintenance—
Property Management—
Net Monthly Cash Flow
—
Annual Summary
Annual Cash Flow—
Net Operating Income (NOI)—
Total Cash Invested (down payment)—
Cap Rate = NOI / Purchase Price. Cash-on-Cash Return = Annual Cash Flow / Down Payment. These projections are estimates based on the inputs provided. Actual returns depend on market conditions, tenant reliability, maintenance costs, and financing terms. This does not constitute investment advice.