Property Details
Mortgage Details
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
$41,365.55
Rental Income Details
The national average is approx. 7%. Both rent and other income
entered above will be adjusted by this rate.
1
2
3
4
5
6
7
8
9
10
11
12
Monthly Rental Expenses
Annual Rental Expenses
Property Operating Financials
$8
$0.4
$7.6
$5.76
$34.09
$-26.49
$-317.92
$496,386.6
$-496,704.52
Rate of Return
-43.19%
41,666.67
Property Details
$80,000
$1,333,333.33