| Offer Type | Offer | % | Discount | Initial Cash | Cash Flow | Cap Rate | Cash on Cash |
|---|---|---|---|---|---|---|---|
| Offer 5 Percent | 0% | $0 | $0 | $0 | 0% | 0% | |
| Offer 10 Percent | 0% | $0 | $0 | $0 | 0% | 0% | |
| Offer 15 Percent | 0% | $0 | $0 | $0 | 0% | 0% | |
| Offer 20 Percent | 0% | $0 | $0 | $0 | 0% | 0% | |
| Break Even | 0% | $0 | $0 | $0 | 0% | 0% | |
| One Percent Rule | 0% | $0 | $0 | $0 | 0% | 0% | |
| Cap Rate 9 Percent | 0% | $0 | $0 | $0 | 0% | 0% | |
| Cash On Cash 9 Percent | 0% | $0 | $0 | $0 | 0% | 0% | |
| Cash Flow 250 | 0% | $0 | $0 | $0 | 0% | 0% |
| Details | Value |
|---|---|
| Loan Amount | $0 |
| Down Payment (25%) | $0 |
| Closing Costs (4.5%) | $0 |
| Cash at Closing | $0 |
| Rehab Expenses | $0 |
| Initial Cash Invested | $0 |
| Income | Monthly | Yearly |
|---|---|---|
| Gross Rent | $0.00 | $0 |
| Vacancy Losses | $0.00 | $0 |
| Operating Income | $0.00 | $0 |
| Performance | Monthly | Yearly |
|---|---|---|
| Net Operating Income | $0.00 | $0 |
| Cash Flow | $0.00 | $0 |
| First Year Principal Reduction | $0.00 | $0 |
| First Year Appreciation (3%) | $0.00 | $0 |
| Gross Equity Income | $0.00 | $0.00 |
| Stats | Monthly | Yearly |
|---|---|---|
| Loan Payment | $0.00 | $0 |
| Property Tax | $0.00 | $0 |
| Insurance | $0.00 | $0 |
| Property Management | $0.00 | $0 |
| Monthly Expenses | $0.00 | $0 |
| Repairs | $0.00 | $0 |
| Holding Costs | $0.00 | $0 |
| Financial | Value |
|---|---|
| Rent to Value | 0% |
| Debt Coverage Ratio | 0 |
| Cap Rate | 0% |
| Cash on Cash | 0% |
| Return on Investment | 0% |
| GRM | 0 |
| IRR | coming soon |
| Capital Return (years) | coming soon |
| Year | Monthly Rent | Monthly Cash Flow (Yearly) | Total ROI | Property Value | Equity |
|---|---|---|---|---|---|
| 1 | $0 | $0 ($0) | $0 (0%) | $0 | $0 (0%) |
| 2 | $0 | $0 ($0) | $0 (0%) | $0 | $0 (0%) |
| 3 | $0 | $0 ($0) | $0 (0%) | $0 | $0 (0%) |
| 4 | $0 | $0 ($0) | $0 (0%) | $0 | $0 (0%) |
| 5 | $0 | $0 ($0) | $0 (0%) | $0 | $0 (0%) |
| 6 | $0 | $0 ($0) | $0 (0%) | $0 | $0 (0%) |
| 7 | $0 | $0 ($0) | $0 (0%) | $0 | $0 (0%) |
| 8 | $0 | $0 ($0) | $0 (0%) | $0 | $0 (0%) |
| 9 | $0 | $0 ($0) | $0 (0%) | $0 | $0 (0%) |
| 10 | $0 | $0 ($0) | $0 (0%) | $0 | $0 (0%) |
| 11 | $0 | $0 ($0) | $0 (0%) | $0 | $0 (0%) |
| 12 | $0 | $0 ($0) | $0 (0%) | $0 | $0 (0%) |
| 13 | $0 | $0 ($0) | $0 (0%) | $0 | $0 (0%) |
| 14 | $0 | $0 ($0) | $0 (0%) | $0 | $0 (0%) |
| 15 | $0 | $0 ($0) | $0 (0%) | $0 | $0 (0%) |
DISCLAIMER: The calculators found on NvestaLabs.com are designed to be used for educational purposes only, and does not constitute investment advice. NvestaLabs.com recommends that you seek the advice of a real estate professional before making any type of investment. The calculated results presented on this site may not reflect the actual investment returns. There are many factors that can cause your actual return to differ from what is estimated on this site. NvestaLabs.com is not responsible for the consequences of any decisions or actions taken in reliance upon or as a result of the information provided by the investment tools on this site. Additional, NvestaLabs.com is not responsible for any human or programmatic errors or omissions.