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

Edit Property Details

Edit Income Details

Edit Expenses

Edit Metrics Thresholds

Edit Loan Details

Feedback