Cash on Cash ROI Analysis
Comments
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
$
%
123
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
MonthlyAnnual
2
Sales Price $ 210,000.00 Rental Income $ 1,500 $ 18,000
3
Tax Value $ 190,000.00 Management Fee $ (120) $ (1,440)
4
Tax Rate0.95%Vacancy $ (53) $ (630)
5
Gross Rent Multiplier140Taxes $ (150) $ (1,805)
6
Monthly HOA Dues $ 20.00 Insurance $ (51) $ (616)
7
Estimated Closing Costs
$ 1,298.00 Monthly HOA Dues $ 20 $ 240
8
Maintenance $ (79) $ (950)
9
Net Income $ 1,067 $ 12,799
10
11
12
Cash of Cash Return on Investment
6.09%
13
Estimated Appreciation Rate3.0%
14
Total Return9.09%
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...
 
 
 
Sheet1
Sheet2
Sheet3