1827 Marston Proforma
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

View only
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Cash on Cash Return 1st YearP & L
2
Address1827 Marston Rd, Columbus, OH 43219
3
Purchase Price$88,000Monthly Rent$950.00
4
Down Payment 20%$17,600Principal, Interest$399.72
5
Closing Costs$1,320Property Taxes$75.00
6
Lease Up Fee$760HOA
7
Home Inspection Fee$175Insurance$50.00
8
New Client Set Up Fee$1508% Property Management$76.00
9
Initial Cash investment$20,005Total monthly expenses$600.72
10
Annual Cash Flow$4,191.36
11
Monthly Cash Flow$349.28
12
Cash on Cash Return 1st Year
20.95%
Annual Cash Flow
$4,191.36
13
14
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...