SmartProperty Evaluator
Show Financial Breakdown
Financial Breakdown
PROPERTY
| Property Price | $250,000 |
| Land Value (25%) | $62,500 |
INCOME
| Gross Operating Income | $21,600 |
| Vacancy Rate (5%) | $1,080 |
| Effective Gross Income | $20,520 |
| NOI | $12,312 |
| GRM | 11.57 |
EXPENSES
| 40% Rule | $8,640 |
| Taxes (1%) | $2,500 |
METRICS
| Cash Flow | $4,236 |
| Cash on Cash Return (Target: 5.45%) | 5.64% |
| Cap Rate (Target: 6.5%) | 4.92% |
LOAN
| Property Price | $250,000 |
| Down Payment (30%) | $75,000 |
| Annual Interest Rate (6.5%) | 6.5% |
| Term (10 years) | 10 years |
| Loan Amount | $175,000 |
| Payments Per Year (12 Default) | 12 |
| Total Payments | 120 |
| Monthly Loan Payment | $1,989 |