Summary
Total cash invested$329,000
Monthly mortgage$4,039
NOI$38,625
Cash flow (year 1)-$9,840
Cap rate4.54%
Cash-on-cash-2.99%
Projected value (10y)$1,451,923
Equity$938,962
Total return155.5%
IRR (estimated)9.83%
Simulation only. Past performance does not guarantee future results. Consult a licensed professional before investing.