Need advice on a 4plex

[Patrick Rowe]

Monthly Income: Monthly Expenses: Monthly Cash Flow: Pro Forma Cap Rate: $2,875.00 $2,468.65 $406.35 8.84% NOI Total Cash Needed Cash on Cash ROI Purchase Cap Rate $18,485.75 $0.00 Inf% 9.99% Property Information Purchase Price: $185,000.00 Purchase Closing Costs: $5,000.00 Estimated Repair Costs: $2,000.00 Total Cost of Project: $192,000.00 After Repair Value $209,000.00 Down Payment: $0 Loan Amount: $193,920.00 Loan Points: $1,920.00 Loan Fees: Amortized Over: 30 years Loan Interest Rate: 5.770% Monthly P&I: $1,134.13