| A | B | C | D | |
|---|---|---|---|---|
1 | SUMMARY: | |||
2 | Cash To Close: | $95,000 | ||
3 | Estimated Post-Close Enhancement Budget: | $70,000 | ||
4 | Total Cash Needed: | $165,000 | ||
5 | ||||
6 | Projected Tax Savings: | $127,000 | ||
7 | Projected Monthly Cashflow: | $3,216.78 | ||
8 | Projected Annual Cashflow: | $38,601.36 | ||
9 | Cash-On-Cash Return: | 18.79% | ||
10 | Internal Rate Of Return (100% Means 100% Of Investment Paid For In First Year)): | 107.56% | ||
11 | ||||