1 Main St New York NY 10013

Property Details
Purchase Price 200,000
Closing Cost 4,000
Repair Cost 5,000
Total Project Cost 209,000
Down Payment
Down Payment % 20.00%
Down Payment Amount 40,000.00
Total Cash Needed 49,000.00
Loan Terms
Loan Amount 160,000.00
Loan Years 30
Interest Rate 4.0%
Income
Rental Income 2,100.00
Misc Income -
Total Income 2,100.00
Expenses
Principal & Interest 763.86
Property Tax 250.00
Insurance 66.67
Utilities (4.0%) 84.00
Vacancy (5.0%) 105.00
Repairs (5.0%) 105.00
CapEx (5.0%) 105.00
Management (8.0%) 168.00
HOA Fees -
Misc Expenses -
Total Expenses 1,647.53
Summary
Cash Flow (monthly) 452.47
Cash Flow Per Unit 226.24
Net Operating Income (monthly) 1,216.33
Debt Service Coverage Ratio 1.59
Gross Rent Multiplier 95.24
Capitalization Rate 6.98%
Cash on Cash Return 11.08%