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 |