Real Estate Deal Analysis & Advice
Market News & Data
General Info
Real Estate Strategies
Short-Term & Vacation Rental Discussions
presented by
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Tax, SDIRAs & Cost Segregation
presented by
1031 Exchanges
presented by
Real Estate Classifieds
Reviews & Feedback
Updated almost 9 years ago,
Evaluate this deal on a SFH
Did I miss anything here?
| House Cost | $68,700 |
| Repair Costs | $5,000 |
| Down Payment 20% | $13,740 |
| Total Owed | $59,960 |
| Rent Estimate | $1,000 |
| Mortgage (5% at 30 years) | $322 |
| Management 11% | $110.00 |
| Property Taxes | $21.30 |
| Insurance | $50 |
| Vacancy 5% | $50.00 |
| Repairs 5% | $50.00 |
| Cap X | $150 |
| Total | $753.30 |
| Cash Flow Per Month | $246.70 |
| Cash Flow Per Year | $2,960.40 |
| Cash on Cash Return | 0.21545852 |