[Calc Review] Help me analyze this deal

[Ryan Ross]

View report

*This link comes directly from our calculators, based on information input by the member who posted.

[Guifre Mora]

Originally posted by @Ryan Ross:

Thank you @Tchaka Owen and @Guifre Mora for this feedback - I’ll look at the numbers again. 

And idea why NOI is 53k?

Total Annual Operating Income $103,680.00 

(Gross Monthly Operating Income = Rents - Vac loss)

Total Annual Operating Expense $49,683.00 

(All Monthly Operating Expenses)

Annual Net Operating Income $53,997.00 

(Gross Monthly Operating Income - All Monthly Operating Expenses)

Income - Expenses = NOI

Note on Tchaka closing cost. Cash Flow won't be affected just your ROI (8.95%)